{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro","Adjustment for Provisions","RAB input","TAB input","RAB tracking","TAB tracking","Tracking output","RAB tracking summary"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":258,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,null,"RFM - Depreciation tracking module"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",1]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","April 2020"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity distribution module"]
[]
[]
[]
[]
[]
[null,null,"This attachment to the RFM is used by the AER to determine the forecast regulatory asset base (RAB) and tax asset base (TAB) depreciation for a distribution network service provider."]
[null,null,"It also calculates the actual tax depreciation for use in the RFM."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook, which contains information on this depreciation tracking module, is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'RAB input' and 'TAB input' sheets. These input cells are highlighted blue. "]
[null,null,"This provides the data for the depreciation tracking calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Not all input cells require an input - be sure to read and follow the instructions contained within the comments for each section heading."]
[null,null,"All relevant inputs are to be filled on an ongoing basis, with the details of past expenditure and asset lives to be preserved."]
[]
[null,null,"b. The values in the 'Tracking output' sheet"]
[null,null,"This sheet summarises the key outputs of the year-by-year tracking approach, which includes forecast RAB and TAB depreciation to be input into the PTRM"]
[null,null,"as well as actual tax depreciation for the current regulatory period to be input into the RFM."]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"April 2020",null,"Initial module"]

{"sheet":"Adjustment for Provisions","index":1,"n_rows":263,"n_cols":11,"rows_kept":263,"cut":false,"hidden":false,"merged":[[103,12,103,14],[4,8,4,10],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Select Scenario"]
[]
[]
[null,null,null,null,"Enter Scenario (1 = \"Include Provision Adjustment to RAB\"; 2 = \"Exclude Provision Adjustment to RAB\"):"]
[null,null,null,null,"Provision Adjustment to RAB",1,null,{"$f":"IF(F12=1,\"Include Provision Adjustment to RAB\", IF(F12=2, \"Exclude Provision Adjustment to RAB\",\"INPUT NOT DEFINED\"))","v":"Include Provision Adjustment to RAB"}]
[]
[]
[]
[]
[null,null,null,null,"Selected Scenario"]
[]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"E105","v":"Land & Easments"},{"$f":"IF($F$12=1,F105+F192,IF($F$12=2,F105,\"NOT DEFINED\"))","v":2.4015168299933512E-2},2.0891021177002043,8.4751701155613794,26.075550910069989,0.65322091878638078,16.22981197977721]
[null,null,null,null,{"$f":"E106","v":"FY14 ORAB Sub-transmission lines and cables"},{"$f":"IF($F$12=1,F106+F193,IF($F$12=2,F106,\"NOT DEFINED\"))","v":0},0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Distribution lines and cables",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Substations",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Transformers",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Customer metering and Load control",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Communication",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Equity raising costs",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Information & Communication Technology",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Motor Vehicles",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Buildings",0,0,0,0,0,0]
[null,null,null,null,"FY14 ORAB Other non system assets",0,0,0,0,0,0]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",33.492775457515876,0,0,0,0,0]
[null,null,null,null,"FY15-19 Distribution lines and cables",113.47370654513468,0,0,0,0,0]
[null,null,null,null,"FY15-19 Substations",{"$f":"IF($F$12=1,F122+F209,IF($F$12=2,F122,\"NOT DEFINED\"))","v":128.1707814521763},0,0,0,0,0]
[null,null,null,null,"FY15-19 Transformers",23.56230524079329,0,0,0,0,0]
[null,null,null,null,"FY15-19 Low Voltage lines and cables",113.76371390756539,0,0,0,0,0]
[null,null,null,null,"FY15-19 Customer metering and Load control",2.4867166198286008,0,0,0,0,0]
[null,null,null,null,"FY15-19 Communication",10.78277890875084,0,0,0,0,0]
[null,null,null,null,"FY15-19 Equity raising costs",0,0,0,0,0,0]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",1.1622148108128854,0,0,0,0,0]
[null,null,null,null,"FY15-19 Information & Communication Technology",74.334513881609524,0,0,0,0,0]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",3.1277809591192129,0,0,0,0,0]
[null,null,null,null,"FY15-19 Motor Vehicles",4.9237376679787435,0,0,0,0,0]
[null,null,null,null,"FY15-19 Buildings",3.6028773173924376,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"Sub-transmission lines and cables",0,35.151922496419608,30.770156066150658,15.331441187789416,74.176646507054116,52.241978319928123]
[null,null,null,null,"Distribution lines and cables",0,105.5693023592535,120.99239831261656,123.7257574970255,103.83438571605986,114.0465878945421]
[null,null,null,null,"Substations",0,92.531400917438262,96.756475199411085,105.99744571358028,131.97564998626859,181.71865824090065]
[null,null,null,null,"Transformers",0,21.29015751492506,16.694116090890144,2.7803886560248694,4.9117426526717738,13.090794172086165]
[null,null,null,null,"Low Voltage lines and cables",{"$f":"IF($F$12=1,F138+F225,IF($F$12=2,F138,\"NOT DEFINED\"))","v":0},72.790536311739586,72.431378477487712,55.312142058470791,40.047158303967151,72.277921090423462]
[null,null,null,null,"Customer metering and Load control",0,0.1001136472177561,0.85632386228990287,2.3409457565355036,6.0697043136643352,5.3553683051308552E-2]
[null,null,null,null,"Communication",0,19.876774689999181,14.862521957061617,15.142926944349107,17.876363691793024,9.0380371048871897]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",0,0.13322042970804057,0.20546438871405542,0,0,0.75956737246750927]
[null,null,null,null,"Information & Communication Technology",0,4.8685030861826073,6.2714668176632582,12.712336446417755,45.298013670381941,13.44833529028779]
[null,null,null,null,"Furniture, fittings, plant and equipment",0,2.9947784112902038,2.6116450463359282,3.8375656950258117,14.848936239685068,0]
[null,null,null,null,"Motor Vehicles",0,7.5395366331392921,5.034571762975653,17.165317243125081,8.0836966024835597,3.631283130519591]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$12=1,F154+F241,IF($F$12=2,F154,\"NOT DEFINED\"))","v":0},0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"Short Term Leases",0,0,0,0,0,0]
[null,null,null,null,"Long Term Leases",0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,"Buildings (System)",0,9.1751792493270141,5.8818618340827795,17.492039364673335,7.9090477839464191,2.2688966030977094]
[null,null,null,null,"Buildings (Non System)",0,3.3896125598642524,3.842698231455238,5.7087719360207725,21.097047205970696,9.9638038104000106]
[null,null,null,null,"In-house Software",0,44.397267374279025,76.575674407127252,93.449296347005145,45.069361395993077,18.571510638968849]
[null,null,null,null,"Equity raising costs",0,10.994049067050069,0,0,0,0]
[null,null,null,null,0,{"$f":"IF($F$12=1,F169+F256,IF($F$12=2,F169,\"NOT DEFINED\"))","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"E170","v":0},{"$f":"IF($F$12=1,F170+F257,IF($F$12=2,F170,\"NOT DEFINED\"))","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"E171","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"E172","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"E173","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"E174","v":0},0,0,0,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(F22:F91)","v":512.9079179369777},432.89145686553366,462.26192256982324,497.07192575611333,521.85097498872585,507.34073933133766]
[null,null,null,null,null,{"$f":"ROUND(IF($F$12=1,F175+F183-F92,F175-F92),10)","v":0},-3.69E-8,{"$f":"ROUND(IF($F$12=1,H175+H183-H92,H175-H92),10)","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"1. Unadjusted Capex"]
[]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",{"$f":"F21","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,"Land & Easments",2.4505923693197918E-2,2.0952386921813639,8.328827851008457,26.741700913534412,0.65707400000000005,16.22981197977721]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables"]
[null,null,null,null,"FY14 ORAB Distribution lines and cables"]
[null,null,null,null,"FY14 ORAB Substations"]
[null,null,null,null,"FY14 ORAB Transformers"]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control"]
[null,null,null,null,"FY14 ORAB Communication"]
[null,null,null,null,"FY14 ORAB Equity raising costs"]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY14 ORAB Information & Communication Technology"]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY14 ORAB Motor Vehicles"]
[null,null,null,null,"FY14 ORAB Buildings"]
[null,null,null,null,"FY14 ORAB Other non system assets"]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",33.826239334201347]
[null,null,null,null,"FY15-19 Distribution lines and cables",114.62962733338051]
[null,null,null,null,"FY15-19 Substations",130.02331423452486]
[null,null,null,null,"FY15-19 Transformers",23.908733398399669]
[null,null,null,null,"FY15-19 Low Voltage lines and cables",114.71700573484495]
[null,null,null,null,"FY15-19 Customer metering and Load control",2.5240840792077259]
[null,null,null,null,"FY15-19 Communication",10.94480985737361]
[null,null,null,null,"FY15-19 Equity raising costs",0]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",1.1796792112140302]
[null,null,null,null,"FY15-19 Information & Communication Technology",75.45152573]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",3.1747815811461586]
[null,null,null,null,"FY15-19 Motor Vehicles",4.9977258200000003]
[null,null,null,null,"FY15-19 Buildings",3.6570171300000007]
[null,null,null,null,0]
[null,null,null,null,"Sub-transmission lines and cables",null,35.270200091716603,30.238842327550962,15.723112283659393,74.614184000000009,52.241978319928123]
[null,null,null,null,"Distribution lines and cables",null,105.933427877,118.90320112585488,126.88656948023282,104.446862,114.0465878945421]
[null,null,null,null,"Substations",null,92.9451964213183,95.085763992701274,108.70535394044167,132.75412,181.71865824090065]
[null,null,null,null,"Transformers",null,21.391902419000001,16.405855829427718,2.8514190215665667,4.940715,13.090794172086165]
[null,null,null,null,"Low Voltage lines and cables",null,72.942397639754034,71.180693027336929,56.725196906322367,40.283380000000001,72.277921090423462]
[null,null,null,null,"Customer metering and Load control",null,0.10060647034968095,0.84153756638203492,2.4007497096410133,6.1055070000000002,5.3553683051308552E-2]
[null,null,null,null,"Communication",null,19.974620834131592,14.605888156145886,15.529782081992394,17.981808999999998,9.0380371048871897]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,0.13387622550841019,0.20191659869693371,0,0,0.75956737246750927]
[null,null,null,null,"Information & Communication Technology",null,4.8924689590220973,6.1631762885468921,13.037097483951644,45.565207999999998,13.44833529028779]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,3.0095044175452665,2.5665493084241344,3.935603677419854,14.936524,0]
[null,null,null,null,"Motor Vehicles",null,7.5766510342231319,4.9476389199999984,17.603838223196103,8.1313790000000008,3.631283130519591]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Short Term Leases",null,0,0,0,0,0]
[null,null,null,null,"Long Term Leases",null,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,9.2203453250748098,5.7802986832727896,17.938907088525607,7.9557000000000002,2.2688966030977094]
[null,null,null,null,"Buildings (Non System)",null,3.4062983916583001,3.7763456800000013,5.8546134738687501,21.221489999999999,9.9638038104000106]
[null,null,null,null,"In-house Software",null,44.615819000000002,75.253428664610496,95.836638010466032,45.335206999999997,18.571510638968849]
[null,null,null,null,"Equity raising costs",null,10.994049067050069,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",{"$f":"SUM(F105:F174)","v":519.05904936798606},434.50260286553362,454.27996401995944,509.77058229481861,524.92915900000003,507.34073933133766]
[]
[]
[]
[null,null,null,null,"2. Provision Adjustments"]
[]
[]
[null,null,null,null,"Year",{"$f":"F104","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,"Movements in provisions related to capex ($m Nominal)",-6.1511314310083636,-1.611146036945412,7.9819585498638546,-12.698656538705263,-3.078184011274026,0]
[]
[]
[]
[null,null,null,null,"3. Provision Adjustments (Allocated to Asset Class)"]
[]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",{"$f":"F182","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"E105","v":"Land & Easments"},-4.9075539326440536E-4,-6.1365744811596127E-3,0.14634226455292279,-0.66615000346442299,-3.8530812136192811E-3,0]
[null,null,null,null,{"$f":"E106","v":"FY14 ORAB Sub-transmission lines and cables"}]
[null,null,null,null,"FY14 ORAB Distribution lines and cables"]
[null,null,null,null,"FY14 ORAB Substations"]
[null,null,null,null,"FY14 ORAB Transformers"]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control"]
[null,null,null,null,"FY14 ORAB Communication"]
[null,null,null,null,"FY14 ORAB Equity raising costs"]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY14 ORAB Information & Communication Technology"]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY14 ORAB Motor Vehicles"]
[null,null,null,null,"FY14 ORAB Buildings"]
[null,null,null,null,"FY14 ORAB Other non system assets"]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",-0.33346387668547428]
[null,null,null,null,"FY15-19 Distribution lines and cables",-1.1559207882458415]
[null,null,null,null,"FY15-19 Substations",-1.8525327823485596]
[null,null,null,null,"FY15-19 Transformers",-0.34642815760637935]
[null,null,null,null,"FY15-19 Low Voltage lines and cables",-0.95329182727956296]
[null,null,null,null,"FY15-19 Customer metering and Load control",-3.7367459379125119E-2]
[null,null,null,null,"FY15-19 Communication",-0.16203094862276912]
[null,null,null,null,"FY15-19 Equity raising costs",0]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",-1.7464400401144806E-2]
[null,null,null,null,"FY15-19 Information & Communication Technology",-1.1170118483904736]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",-4.7000622026945736E-2]
[null,null,null,null,"FY15-19 Motor Vehicles",-7.3988152021256623E-2]
[null,null,null,null,"FY15-19 Buildings",-5.4139812607563099E-2]
[null,null,null,null,0]
[null,null,null,null,"Sub-transmission lines and cables",null,-0.11827759529699598,0.53131373859969688,-0.391671095869978,-0.437537492945897,0]
[null,null,null,null,"Distribution lines and cables",null,-0.36412551774650154,2.0891971867616852,-3.1608119832073251,-0.61247628394014308,0]
[null,null,null,null,"Substations",null,-0.4137955038800406,1.6707112067098171,-2.7079082268613885,-0.778470013731421,0]
[null,null,null,null,"Transformers",null,-0.10174490407493961,0.28826026146242451,-7.103036554169731E-2,-2.8972347328226327E-2,0]
[null,null,null,null,"Low Voltage lines and cables",null,-0.15186132801444091,1.2506854501507874,-1.4130548478515756,-0.23622169603284665,0]
[null,null,null,null,"Customer metering and Load control",null,-4.928231319248508E-4,1.4786295907867904E-2,-5.9803953105509532E-2,-3.5802686335665412E-2,0]
[null,null,null,null,"Communication",null,-9.7846144132411897E-2,0.25663380091573135,-0.38685513764328688,-0.10544530820697533,0]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,-6.5579580036962846E-4,3.5477900171217041E-3,0,0,0]
[null,null,null,null,"Information & Communication Technology",null,-2.3965872839490098E-2,0.10829052911636584,-0.32476103753388991,-0.26719432961805673,0]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,-1.4726006255062558E-2,4.5095737911793748E-2,-9.8037982394042295E-2,-8.7587760314931831E-2,0]
[null,null,null,null,"Motor Vehicles",null,-3.7114401083839885E-2,8.6932842975654595E-2,-0.43852098007102086,-4.7682397516441585E-2,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Short Term Leases",null,0,0,0,0,0]
[null,null,null,null,"Long Term Leases",null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E161","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,-4.516607574779543E-2,0.10156315080999012,-0.44686772385227019,-4.6652216053581358E-2,0]
[null,null,null,null,"Buildings (Non System)",null,-1.6685831794047718E-2,6.6352551455236719E-2,-0.14584153784797754,-0.12444279402930179,0]
[null,null,null,null,"In-house Software",null,-0.21855162572097922,1.3222457425167582,-2.3873416634608811,-0.26584560400691748,0]
[null,null,null,null,"Equity raising costs",null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E170","v":0}]
[null,null,null,null,{"$f":"E171","v":0}]
[null,null,null,null,{"$f":"E172","v":0}]
[null,null,null,null,{"$f":"E173","v":0}]
[null,null,null,null,{"$f":"E174","v":0}]
[null,null,null,null,"Total",{"$f":"SUM(F192:F261)","v":-6.1511314310083618},-1.6111459999999993,7.9819585498638537,-12.698656538705265,-3.0781840112740251,0]
[null,null,null,null,null,{"$f":"F262-F183","v":0},3.6945412729139093E-8,0,0,0,0]

{"sheet":"RAB input","index":2,"n_rows":561,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[22,4,23,4],[453,4,454,4],[508,4,509,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8) & \" - RAB input - Elec DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"Endeavour Energy - RAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2017-18"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2018-19"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2083-84"},{"$f":"IF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),BT4+1)","v":"2084-85"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","Endeavour Energy"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2019-20",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"CONCATENATE(LEFT(H9,4)&\"-\"&IF(RIGHT(H9, 2)<\"06\", \"0\",\"\")&RIGHT(H9,2)-1+H11)","v":"2019-24"}]
[null,null,null,null,"Years in regulatory period",null,null,5]
[]
[null,null,null,null,"Lagged inflation approach","Partially-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Actual CPI inflation rate"},1.9486474094452033E-2,1.9114009444569424E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0999999999999925E-2]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":0.98088599055543069},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0191140094445694},1.0378707090048991,1.0468024707002941,1.0834226936514135,1.1682744297576662,1.2161736813777304,1.2161736813777304,1.2161736813777304,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.2161736813777304},1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.2161736813777304},1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,1.2161736813777304,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.2161736813777304},{"$f":"BT15*(1+IF($F$13=\"Partially-lagged\",BT14,BU14))","v":1.2161736813777304}]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,{"$f":"(1+G19)*(1+G14)-1","v":5.8684133593517762E-2},5.1266560516964876E-2,3.8760428519367229E-2,6.3524448745722939E-2,0.10654737037626494,6.8195469341779003E-2]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":0.94456879844385244},1,{"$f":"G18*(1+H17)","v":1.0512665605169649},1.0920141028906838,1.1613836967993696,1.2851260756912077,1.3727658515863284,1.3727658515863284,1.3727658515863284,1.3727658515863284,1.3727658515863284,1.3727658515863284]
[null,null,null,null,"Real vanilla WACC",null,3.8827966039358675E-2,3.2267767254609891E-2,2.9897284931317936E-2,2.7576796314911389E-2,2.6178868705205804E-2,2.6124370165013566E-2]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":0.96262329537835378},1,{"$f":"G20*(1+H19)","v":1.0322677672546099},1.0631297708176364,1.0924474839637928,1.1210465232138134,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,1.1503331575584526,{"$f":"BS20*(1+BT19)","v":1.1503331575584526},{"$f":"BT20*(1+BU19)","v":1.1503331575584526}]
[]
[null,null,null,"Starting RAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"RAB (closing as at \"&$G$4&\")\"","v":"RAB (closing as at 2018-19)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$23:H$23)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$23:I$23)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$23:J$23)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$23:K$23)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$23:L$23)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:M$23)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:N$23)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:O$23)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:P$23)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Q$23)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:R$23)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:S$23)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:T$23)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:U$23)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:V$23)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:W$23)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:X$23)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Y$23)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Z$23)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AA$23)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AB$23)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AC$23)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AD$23)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AE$23)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AF$23)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AG$23)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AH$23)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AI$23)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AJ$23)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AK$23)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AL$23)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AM$23)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AN$23)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AO$23)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AP$23)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AQ$23)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AR$23)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AS$23)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AT$23)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AU$23)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AV$23)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AW$23)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AX$23)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AY$23)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AZ$23)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BA$23)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BB$23)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BC$23)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BD$23)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BE$23)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BF$23)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BG$23)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BH$23)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BI$23)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BJ$23)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BK$23)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BL$23)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BM$23)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BN$23)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BO$23)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BP$23)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BQ$23)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BR$23)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BS$23)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BT$23)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Land & Easments",null,262.62866828371921,{"$f":"'Adjustment for Provisions'!G22","v":2.0891021177002043},{"$f":"'Adjustment for Provisions'!H22","v":8.4751701155613794},{"$f":"'Adjustment for Provisions'!I22","v":26.075550910069989},{"$f":"'Adjustment for Provisions'!J22","v":0.65322091878638078},{"$f":"'Adjustment for Provisions'!K22","v":16.22981197977721}]
[null,null,null,2,"FY14 ORAB Sub-transmission lines and cables",null,455.98479199126371]
[null,null,null,3,"FY14 ORAB Distribution lines and cables",null,1118.0777361212527]
[null,null,null,4,"FY14 ORAB Substations",null,1876.4272902755374]
[null,null,null,5,"FY14 ORAB Transformers",null,428.32022702476581]
[null,null,null,6,"FY14 ORAB Low Voltage lines and cables",null,629.88558909243704]
[null,null,null,7,"FY14 ORAB Customer metering and Load control",null,6.9028706707003549]
[null,null,null,8,"FY14 ORAB Communication",null,5.1935856532867817]
[null,null,null,9,"FY14 ORAB Equity raising costs",null,7.5387837400953046]
[null,null,null,10,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,7.8781814729931519]
[null,null,null,11,"FY14 ORAB Information & Communication Technology",null,-0.46311342775399472]
[null,null,null,12,"FY14 ORAB Furniture, fittings, plant and equipment",null,17.667670960953107]
[null,null,null,13,"FY14 ORAB Motor Vehicles",null,2.6823772470821816]
[null,null,null,14,"FY14 ORAB Buildings",null,186.92322479650332]
[null,null,null,15,"FY14 ORAB Other non system assets",null,-9.3442158039281128E-3]
[null,null,null,16,"FY15-19 Sub-transmission lines and cables",null,133.24195592264843]
[null,null,null,17,"FY15-19 Distribution lines and cables",null,369.82441660364537]
[null,null,null,18,"FY15-19 Substations",null,519.72522972752984]
[null,null,null,19,"FY15-19 Transformers",null,84.738120893591855]
[null,null,null,20,"FY15-19 Low Voltage lines and cables",null,218.1591414759817]
[null,null,null,21,"FY15-19 Customer metering and Load control",null,4.5710132399303403]
[null,null,null,22,"FY15-19 Communication",null,41.087516665759139]
[null,null,null,23,"FY15-19 Equity raising costs",null,2.2667650187976647]
[null,null,null,24,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",null,2.7675881397315494]
[null,null,null,25,"FY15-19 Information & Communication Technology",null,90.401186355747768]
[null,null,null,26,"FY15-19 Furniture, fittings, plant and equipment",null,9.9085156918540278]
[null,null,null,27,"FY15-19 Motor Vehicles",null,4.0180609190175902]
[null,null,null,28,"FY15-19 Buildings",null,39.737322579113936]
[null,null,null,29,"Sub-transmission lines and cables",null,null,{"$f":"'Adjustment for Provisions'!G51","v":35.151922496419608},{"$f":"'Adjustment for Provisions'!H51","v":30.770156066150658},{"$f":"'Adjustment for Provisions'!I51","v":15.331441187789416},{"$f":"'Adjustment for Provisions'!J51","v":74.176646507054116},{"$f":"'Adjustment for Provisions'!K51","v":52.241978319928123}]
[null,null,null,30,"Distribution lines and cables",null,null,{"$f":"'Adjustment for Provisions'!G52","v":105.5693023592535},{"$f":"'Adjustment for Provisions'!H52","v":120.99239831261656},{"$f":"'Adjustment for Provisions'!I52","v":123.7257574970255},{"$f":"'Adjustment for Provisions'!J52","v":103.83438571605986},{"$f":"'Adjustment for Provisions'!K52","v":114.0465878945421}]
[null,null,null,31,"Substations",null,null,{"$f":"'Adjustment for Provisions'!G53","v":92.531400917438262},{"$f":"'Adjustment for Provisions'!H53","v":96.756475199411085},{"$f":"'Adjustment for Provisions'!I53","v":105.99744571358028},{"$f":"'Adjustment for Provisions'!J53","v":131.97564998626859},{"$f":"'Adjustment for Provisions'!K53","v":181.71865824090065}]
[null,null,null,32,"Transformers",null,null,{"$f":"'Adjustment for Provisions'!G54","v":21.29015751492506},{"$f":"'Adjustment for Provisions'!H54","v":16.694116090890144},{"$f":"'Adjustment for Provisions'!I54","v":2.7803886560248694},{"$f":"'Adjustment for Provisions'!J54","v":4.9117426526717738},{"$f":"'Adjustment for Provisions'!K54","v":13.090794172086165}]
[null,null,null,33,"Low Voltage lines and cables",null,null,{"$f":"'Adjustment for Provisions'!G55","v":72.790536311739586},{"$f":"'Adjustment for Provisions'!H55","v":72.431378477487712},{"$f":"'Adjustment for Provisions'!I55","v":55.312142058470791},{"$f":"'Adjustment for Provisions'!J55","v":40.047158303967151},{"$f":"'Adjustment for Provisions'!K55","v":72.277921090423462}]
[null,null,null,34,"Customer metering and Load control",null,null,{"$f":"'Adjustment for Provisions'!G56","v":0.1001136472177561},{"$f":"'Adjustment for Provisions'!H56","v":0.85632386228990287},{"$f":"'Adjustment for Provisions'!I56","v":2.3409457565355036},{"$f":"'Adjustment for Provisions'!J56","v":6.0697043136643352},{"$f":"'Adjustment for Provisions'!K56","v":5.3553683051308552E-2}]
[null,null,null,35,"Communication",null,null,{"$f":"'Adjustment for Provisions'!G57","v":19.876774689999181},{"$f":"'Adjustment for Provisions'!H57","v":14.862521957061617},{"$f":"'Adjustment for Provisions'!I57","v":15.142926944349107},{"$f":"'Adjustment for Provisions'!J57","v":17.876363691793024},{"$f":"'Adjustment for Provisions'!K57","v":9.0380371048871897}]
[null,null,null,36,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"'Adjustment for Provisions'!G58","v":0.13322042970804057},{"$f":"'Adjustment for Provisions'!H58","v":0.20546438871405542},{"$f":"'Adjustment for Provisions'!I58","v":0},{"$f":"'Adjustment for Provisions'!J58","v":0},{"$f":"'Adjustment for Provisions'!K58","v":0.75956737246750927}]
[null,null,null,37,"Information & Communication Technology",null,null,{"$f":"'Adjustment for Provisions'!G59","v":4.8685030861826073},{"$f":"'Adjustment for Provisions'!H59","v":6.2714668176632582},{"$f":"'Adjustment for Provisions'!I59","v":12.712336446417755},{"$f":"'Adjustment for Provisions'!J59","v":45.298013670381941},{"$f":"'Adjustment for Provisions'!K59","v":13.44833529028779}]
[null,null,null,38,"Furniture, fittings, plant and equipment",null,null,{"$f":"'Adjustment for Provisions'!G60","v":2.9947784112902038},{"$f":"'Adjustment for Provisions'!H60","v":2.6116450463359282},{"$f":"'Adjustment for Provisions'!I60","v":3.8375656950258117},{"$f":"'Adjustment for Provisions'!J60","v":14.848936239685068},{"$f":"'Adjustment for Provisions'!K60","v":0}]
[null,null,null,39,"Motor Vehicles",null,null,{"$f":"'Adjustment for Provisions'!G61","v":7.5395366331392921},{"$f":"'Adjustment for Provisions'!H61","v":5.034571762975653},{"$f":"'Adjustment for Provisions'!I61","v":17.165317243125081},{"$f":"'Adjustment for Provisions'!J61","v":8.0836966024835597},{"$f":"'Adjustment for Provisions'!K61","v":3.631283130519591}]
[null,null,null,40,"Short Term Leases",null,null,{"$f":"'Adjustment for Provisions'!G74","v":0},{"$f":"'Adjustment for Provisions'!H74","v":0},{"$f":"'Adjustment for Provisions'!I74","v":0},{"$f":"'Adjustment for Provisions'!J74","v":0},{"$f":"'Adjustment for Provisions'!K74","v":0}]
[null,null,null,41,"Long Term Leases",null,null,{"$f":"'Adjustment for Provisions'!G75","v":0},{"$f":"'Adjustment for Provisions'!H75","v":0},{"$f":"'Adjustment for Provisions'!I75","v":0},{"$f":"'Adjustment for Provisions'!J75","v":0},{"$f":"'Adjustment for Provisions'!K75","v":0}]
[null,null,null,42]
[null,null,null,43]
[null,null,null,44]
[null,null,null,45]
[null,null,null,46]
[null,null,null,47,"Buildings (System)",null,0,{"$f":"'Adjustment for Provisions'!G82","v":9.1751792493270141},{"$f":"'Adjustment for Provisions'!H82","v":5.8818618340827795},{"$f":"'Adjustment for Provisions'!I82","v":17.492039364673335},{"$f":"'Adjustment for Provisions'!J82","v":7.9090477839464191},{"$f":"'Adjustment for Provisions'!K82","v":2.2688966030977094}]
[null,null,null,48,"Buildings (Non System)",null,0,{"$f":"'Adjustment for Provisions'!G83","v":3.3896125598642524},{"$f":"'Adjustment for Provisions'!H83","v":3.842698231455238},{"$f":"'Adjustment for Provisions'!I83","v":5.7087719360207725},{"$f":"'Adjustment for Provisions'!J83","v":21.097047205970696},{"$f":"'Adjustment for Provisions'!K83","v":9.9638038104000106}]
[null,null,null,49,"In-house Software",null,0,{"$f":"'Adjustment for Provisions'!G84","v":44.397267374279025},{"$f":"'Adjustment for Provisions'!H84","v":76.575674407127252},{"$f":"'Adjustment for Provisions'!I84","v":93.449296347005145},{"$f":"'Adjustment for Provisions'!J84","v":45.069361395993077},{"$f":"'Adjustment for Provisions'!K84","v":18.571510638968849}]
[null,null,null,50,"ERC",null,0,{"$f":"'Adjustment for Provisions'!G85","v":10.994049067050069},{"$f":"'Adjustment for Provisions'!H85","v":0},{"$f":"'Adjustment for Provisions'!I85","v":0},{"$f":"'Adjustment for Provisions'!J85","v":0},{"$f":"'Adjustment for Provisions'!K85","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G25:G74)","v":6526.08537292038},{"$f":"SUM(H25:H74)","v":432.89145686553366},462.26192256982324,497.07192575611333,521.85097498872585,507.34073933133766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT25:BT74)","v":0},{"$f":"SUM(BU25:BU74)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$23=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2019-20)"},{"$f":"IF(I$23=\"\", \"\", \"Actual asset disposals \n(\"&I$4&\")\")","v":"Actual asset disposals \n(2020-21)"},"Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$23=\"\", \"\", \"Actual asset disposals \n(\"&BU$4&\")\")","v":""}]
[null,null,null,null,{"$f":"E25","v":"Land & Easments"},null,null,7.4781000000000004,2.1597560975609764,86.643051410529722,0.36,4.0295107492718296]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables"]
[null,null,null,null,"FY14 ORAB Distribution lines and cables"]
[null,null,null,null,"FY14 ORAB Substations"]
[null,null,null,null,"FY14 ORAB Transformers"]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control"]
[null,null,null,null,"FY14 ORAB Communication"]
[null,null,null,null,"FY14 ORAB Equity raising costs"]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY14 ORAB Information & Communication Technology"]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY14 ORAB Motor Vehicles"]
[null,null,null,null,"FY14 ORAB Buildings"]
[null,null,null,null,"FY14 ORAB Other non system assets"]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables"]
[null,null,null,null,"FY15-19 Distribution lines and cables"]
[null,null,null,null,"FY15-19 Substations"]
[null,null,null,null,"FY15-19 Transformers"]
[null,null,null,null,"FY15-19 Low Voltage lines and cables"]
[null,null,null,null,"FY15-19 Customer metering and Load control"]
[null,null,null,null,"FY15-19 Communication"]
[null,null,null,null,"FY15-19 Equity raising costs"]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY15-19 Information & Communication Technology"]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY15-19 Motor Vehicles"]
[null,null,null,null,"FY15-19 Buildings"]
[null,null,null,null,"Sub-transmission lines and cables",null,null,0,0,0,0,0]
[null,null,null,null,"Distribution lines and cables",null,null,0,0,0,0,0]
[null,null,null,null,"Substations",null,null,0,0,0,4.5522740000000006E-2,0]
[null,null,null,null,"Transformers",null,null,8.8882000000000003E-2,0.12359318,1.7673000000000001E-2,0.13622732999999995,0.52436435107094059]
[null,null,null,null,{"$f":"E57","v":"Low Voltage lines and cables"},null,null,0,0,0,0,0]
[null,null,null,null,"Customer metering and Load control",null,null,0,0,0,0,0]
[null,null,null,null,"Communication",null,null,0,0,0,0,0]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,0,0,0,0,0]
[null,null,null,null,"Information & Communication Technology",null,null,0,0,0,0,0]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,0,0,0,1.3570399999999999E-3,0]
[null,null,null,null,"Motor Vehicles",null,null,1.335788,0.84246724198645606,0.59063399999999999,0.68967714000000002,1.3007318241580754]
[null,null,null,null,"Short Term Leases",null,null,0,0,0,0,0]
[null,null,null,null,"Long Term Leases",null,null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,null,0,0,8.9640999999999998E-2,0,0]
[null,null,null,null,"Buildings (Non System)",null,null,0,0,9.4777233782150336,0,0]
[]
[null,null,null,null,{"$f":"E25","v":"Land & Easments"},null,null,0.842499,0,0,0,1.4030648069415015]
[null,null,null,null,"FY14 ORAB Transformers"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control"]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY14 ORAB Motor Vehicles"]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables"]
[null,null,null,null,"FY15-19 Low Voltage lines and cables"]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY15-19 Motor Vehicles"]
[null,null,null,null,"Substations",null,null,8.4716756079999982,14.248836503999996,14.496942135999999,12.244968755366267,25.510420280580288]
[null,null,null,null,{"$f":"E57","v":"Low Voltage lines and cables"},null,null,41.940946603000008,40.759326846000008,33.895523454000006,28.752604937813064,64.62580969286914]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,3.2910000000000001E-3,0,0,0,0]
[null,null,null,null,"Motor Vehicles",null,null,0,0,0,0,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"ERC",null,null,0,0,0,0,0]
[null,null,null,"RAB lives (years)"]
[null,null,null,null,"FY14 ORAB Distribution lines and cables",50.6142916246976,33.302553263930903,"n/a"]
[null,null,null,null,"FY14 ORAB Transformers",44.321093342440562,19.912929523732352,"n/a"]
[null,null,null,null,"FY14 ORAB Communication",8.4016743853966549,2.0835164209588317,"n/a"]
[null,null,null,null,"FY14 ORAB Information & Communication Technology",5,5,"n/a"]
[null,null,null,null,"FY14 ORAB Buildings",50,39.691865978504538,"n/a"]
[null,null,null,null,"FY15-19 Substations",39.999898301618771,38.133688300191089,"n/a"]
[null,null,null,null,"FY15-19 Communication",8.4016743853966549,7.3260577939051617,"n/a"]
[null,null,null,null,"FY15-19 Information & Communication Technology",5,4.2120473664419062,"n/a"]
[null,null,null,null,"Sub-transmission lines and cables",null,null,47.418913262000622]
[null,null,null,null,"Transformers",null,null,44.321093342440562]
[null,null,null,null,"Communication",null,null,8.4016743853966549]
[null,null,null,null,"Information & Communication Technology",null,null,5]
[null,null,null,null,"Short Term Leases"]
[null,null,null,null,0]
[null,null,null,null,"Buildings (Non System)",null,null,50]
[]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Transformers",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Communication",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Motor Vehicles",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Distribution lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Customer metering and Load control",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Information & Communication Technology",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Buildings",null,null,null,null,null,null,0]
[null,null,null,null,"Substations",null,null,null,null,null,null,0]
[null,null,null,null,"Customer metering and Load control",null,null,null,null,null,null,0]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"Motor Vehicles",null,null,null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,null,null,null,null,null,0]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H240:H289)","v":0},0,0,0,61.314217020174915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS240:BS289)","v":0},{"$f":"SUM(BT240:BT289)","v":0},{"$f":"SUM(BU240:BU289)","v":0}]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$239=\"\", \"\", \"Asset adjustments remaining life (\" & H$4 & \")\")","v":""},{"$f":"IF(I$239=\"\", \"\", \"Asset adjustments remaining life (\" & I$4 & \")\")","v":""},"","","Asset adjustments remaining life (2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$239=\"\", \"\", \"Asset adjustments remaining life (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"FY14 ORAB Distribution lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Substations",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Other non system assets",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Substations",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Equity raising costs",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"Sub-transmission lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"Distribution lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"Long Term Leases",null,null,null,null,null,null,9]
[null,null,null,null,0]
[null,null,null,null,"In-house Software",null,null,null,null,null,null,0]
[null,null,null,"Adjustment for difference in t-1 capex - As incurred ($m, nominal)"]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables",null,0]
[null,null,null,null,"FY14 ORAB Distribution lines and cables",null,0]
[null,null,null,null,"FY14 ORAB Equity raising costs",null,0]
[null,null,null,null,"FY14 ORAB Information & Communication Technology",null,0]
[null,null,null,null,"FY14 ORAB Buildings",null,0]
[null,null,null,null,"FY15-19 Distribution lines and cables",null,-56.689126172610088]
[null,null,null,null,"FY15-19 Communication",null,-7.3819518703286811]
[null,null,null,null,"FY15-19 Information & Communication Technology",null,34.637644548052741]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,-0.43600443363166219]
[null,null,null,null,"Sub-transmission lines and cables",null,0]
[null,null,null,null,"Transformers",null,0]
[null,null,null,null,"Communication",null,0]
[null,null,null,null,"Short Term Leases",null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,"Buildings (System)",null,0]
[null,null,null,null,"Buildings (Non System)",null,0]
[]
[null,null,null,null,{"$f":"E25","v":"Land & Easments"}]
[null,null,null,null,"FY14 ORAB Substations"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control"]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY14 ORAB Other non system assets"]
[null,null,null,null,"FY15-19 Transformers"]
[null,null,null,null,"FY15-19 Low Voltage lines and cables"]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY15-19 Motor Vehicles"]
[null,null,null,null,"Distribution lines and cables"]
[null,null,null,null,{"$f":"E57","v":"Low Voltage lines and cables"}]
[null,null,null,null,"Furniture, fittings, plant and equipment"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"ERC"]
[null,null,null,"RFM closing RAB ($m, nominal)"]
[null,null,null,null,{"$f":"E25","v":"Land & Easments"},"No",null,null,null,null,null,248.04669106241124]
[null,null,null,null,"FY14 ORAB Transformers","Yes",null,null,null,null,null,384.85486819988216]
[null,null,null,null,"FY14 ORAB Communication","Yes",null,null,null,null,null,-2.9253987656027623E-2]
[null,null,null,null,"FY14 ORAB Motor Vehicles","Yes",null,null,null,null,null,-2.2288486934589715E-3]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables","Yes",null,null,null,null,null,146.73530406272656]
[null,null,null,null,"FY15-19 Transformers","Yes",null,null,null,null,null,106.09196087085022]
[null,null,null,null,"FY15-19 Customer metering and Load control","Yes",null,null,null,null,null,6.7987139579033871]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)","Yes",null,null,null,null,null,2.0124552540249248]
[null,null,null,null,"FY15-19 Buildings","Yes",null,null,null,null,null,42.35209257924496]
[null,null,null,null,"Substations","Yes",null,null,null,null,null,562.01927615406316]
[null,null,null,null,"Customer metering and Load control","Yes",null,null,null,null,null,9.8512756715315408]
[null,null,null,null,"Motor Vehicles","Yes",null,null,null,null,null,34.715559751445682]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E69","v":0}]
[null,null,null,null,"Buildings (System)","Yes",null,null,null,null,null,45.923805165906856]
[null,null,null,null,"ERC","Yes",null,null,null,null,null,11.968706338023718]
[null,null,null,null,"Asset class",null,null,{"$f":"IF(COUNTA($G$509:G$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:H$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:I$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:J$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:K$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&L$4&\")\", \"\")","v":"Adjusted RAB (closing as at 2023-24)"},{"$f":"IF(COUNTA($G$509:L$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:M$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:N$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:O$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:P$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Q$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:R$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:S$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:T$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:U$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:V$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:W$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:X$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Y$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Z$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BU$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E26","v":"FY14 ORAB Sub-transmission lines and cables"},null,null,{"$f":"IF(COUNTA($G512:G512)=SUM($11:$11)-1, H457+SUMPRODUCT(I241:Q241, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:H512)=SUM($11:$11)-1, I457+SUMPRODUCT(J241:R241, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:I512)=SUM($11:$11)-1, J457+SUMPRODUCT(K241:S241, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:J512)=SUM($11:$11)-1, K457+SUMPRODUCT(L241:T241, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:K512)=SUM($11:$11)-1, L457+SUMPRODUCT(M241:U241, 1/M$15:U$15)*L$15, \"\")","v":438.88566572057294},{"$f":"IF(COUNTA($G512:L512)=SUM($11:$11)-1, M457+SUMPRODUCT(N241:V241, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:M512)=SUM($11:$11)-1, N457+SUMPRODUCT(O241:W241, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:N512)=SUM($11:$11)-1, O457+SUMPRODUCT(P241:X241, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:O512)=SUM($11:$11)-1, P457+SUMPRODUCT(Q241:Y241, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:P512)=SUM($11:$11)-1, Q457+SUMPRODUCT(R241:Z241, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Q512)=SUM($11:$11)-1, R457+SUMPRODUCT(S241:AA241, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:R512)=SUM($11:$11)-1, S457+SUMPRODUCT(T241:AB241, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:S512)=SUM($11:$11)-1, T457+SUMPRODUCT(U241:AC241, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:T512)=SUM($11:$11)-1, U457+SUMPRODUCT(V241:AD241, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:U512)=SUM($11:$11)-1, V457+SUMPRODUCT(W241:AE241, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:V512)=SUM($11:$11)-1, W457+SUMPRODUCT(X241:AF241, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:W512)=SUM($11:$11)-1, X457+SUMPRODUCT(Y241:AG241, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:X512)=SUM($11:$11)-1, Y457+SUMPRODUCT(Z241:AH241, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Y512)=SUM($11:$11)-1, Z457+SUMPRODUCT(AA241:AI241, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Z512)=SUM($11:$11)-1, AA457+SUMPRODUCT(AB241:AJ241, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AA512)=SUM($11:$11)-1, AB457+SUMPRODUCT(AC241:AK241, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AB512)=SUM($11:$11)-1, AC457+SUMPRODUCT(AD241:AL241, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AC512)=SUM($11:$11)-1, AD457+SUMPRODUCT(AE241:AM241, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AD512)=SUM($11:$11)-1, AE457+SUMPRODUCT(AF241:AN241, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AE512)=SUM($11:$11)-1, AF457+SUMPRODUCT(AG241:AO241, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AF512)=SUM($11:$11)-1, AG457+SUMPRODUCT(AH241:AP241, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AG512)=SUM($11:$11)-1, AH457+SUMPRODUCT(AI241:AQ241, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AH512)=SUM($11:$11)-1, AI457+SUMPRODUCT(AJ241:AR241, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AI512)=SUM($11:$11)-1, AJ457+SUMPRODUCT(AK241:AS241, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AJ512)=SUM($11:$11)-1, AK457+SUMPRODUCT(AL241:AT241, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AK512)=SUM($11:$11)-1, AL457+SUMPRODUCT(AM241:AU241, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AL512)=SUM($11:$11)-1, AM457+SUMPRODUCT(AN241:AV241, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AM512)=SUM($11:$11)-1, AN457+SUMPRODUCT(AO241:AW241, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AN512)=SUM($11:$11)-1, AO457+SUMPRODUCT(AP241:AX241, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AO512)=SUM($11:$11)-1, AP457+SUMPRODUCT(AQ241:AY241, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AP512)=SUM($11:$11)-1, AQ457+SUMPRODUCT(AR241:AZ241, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AQ512)=SUM($11:$11)-1, AR457+SUMPRODUCT(AS241:BA241, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AR512)=SUM($11:$11)-1, AS457+SUMPRODUCT(AT241:BB241, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AS512)=SUM($11:$11)-1, AT457+SUMPRODUCT(AU241:BC241, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AT512)=SUM($11:$11)-1, AU457+SUMPRODUCT(AV241:BD241, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AU512)=SUM($11:$11)-1, AV457+SUMPRODUCT(AW241:BE241, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AV512)=SUM($11:$11)-1, AW457+SUMPRODUCT(AX241:BF241, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AW512)=SUM($11:$11)-1, AX457+SUMPRODUCT(AY241:BG241, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AX512)=SUM($11:$11)-1, AY457+SUMPRODUCT(AZ241:BH241, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AY512)=SUM($11:$11)-1, AZ457+SUMPRODUCT(BA241:BI241, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AZ512)=SUM($11:$11)-1, BA457+SUMPRODUCT(BB241:BJ241, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BA512)=SUM($11:$11)-1, BB457+SUMPRODUCT(BC241:BK241, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BB512)=SUM($11:$11)-1, BC457+SUMPRODUCT(BD241:BL241, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BC512)=SUM($11:$11)-1, BD457+SUMPRODUCT(BE241:BM241, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BD512)=SUM($11:$11)-1, BE457+SUMPRODUCT(BF241:BN241, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BE512)=SUM($11:$11)-1, BF457+SUMPRODUCT(BG241:BO241, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BF512)=SUM($11:$11)-1, BG457+SUMPRODUCT(BH241:BP241, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BG512)=SUM($11:$11)-1, BH457+SUMPRODUCT(BI241:BQ241, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BH512)=SUM($11:$11)-1, BI457+SUMPRODUCT(BJ241:BR241, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BI512)=SUM($11:$11)-1, BJ457+SUMPRODUCT(BK241:BS241, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BJ512)=SUM($11:$11)-1, BK457+SUMPRODUCT(BL241:BT241, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BK512)=SUM($11:$11)-1, BL457+SUMPRODUCT(BM241:BU241, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BL512)=SUM($11:$11)-1, BM457+SUMPRODUCT(BN241:BV241, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BM512)=SUM($11:$11)-1, BN457+SUMPRODUCT(BO241:BW241, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BN512)=SUM($11:$11)-1, BO457+SUMPRODUCT(BP241:BX241, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BO512)=SUM($11:$11)-1, BP457+SUMPRODUCT(BQ241:BY241, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BP512)=SUM($11:$11)-1, BQ457+SUMPRODUCT(BR241:BZ241, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BQ512)=SUM($11:$11)-1, BR457+SUMPRODUCT(BS241:CA241, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BR512)=SUM($11:$11)-1, BS457+SUMPRODUCT(BT241:CB241, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BS512)=SUM($11:$11)-1, BT457+SUMPRODUCT(BU241:CC241, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BT512)=SUM($11:$11)-1, BU457+SUMPRODUCT(BV241:CD241, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY14 ORAB Transformers",null,null,{"$f":"IF(COUNTA($G515:G515)=SUM($11:$11)-1, H460+SUMPRODUCT(I244:Q244, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:H515)=SUM($11:$11)-1, I460+SUMPRODUCT(J244:R244, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:I515)=SUM($11:$11)-1, J460+SUMPRODUCT(K244:S244, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:J515)=SUM($11:$11)-1, K460+SUMPRODUCT(L244:T244, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:K515)=SUM($11:$11)-1, L460+SUMPRODUCT(M244:U244, 1/M$15:U$15)*L$15, \"\")","v":384.85486819988216},{"$f":"IF(COUNTA($G515:L515)=SUM($11:$11)-1, M460+SUMPRODUCT(N244:V244, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:M515)=SUM($11:$11)-1, N460+SUMPRODUCT(O244:W244, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:N515)=SUM($11:$11)-1, O460+SUMPRODUCT(P244:X244, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:O515)=SUM($11:$11)-1, P460+SUMPRODUCT(Q244:Y244, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:P515)=SUM($11:$11)-1, Q460+SUMPRODUCT(R244:Z244, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Q515)=SUM($11:$11)-1, R460+SUMPRODUCT(S244:AA244, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:R515)=SUM($11:$11)-1, S460+SUMPRODUCT(T244:AB244, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:S515)=SUM($11:$11)-1, T460+SUMPRODUCT(U244:AC244, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:T515)=SUM($11:$11)-1, U460+SUMPRODUCT(V244:AD244, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:U515)=SUM($11:$11)-1, V460+SUMPRODUCT(W244:AE244, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:V515)=SUM($11:$11)-1, W460+SUMPRODUCT(X244:AF244, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:W515)=SUM($11:$11)-1, X460+SUMPRODUCT(Y244:AG244, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:X515)=SUM($11:$11)-1, Y460+SUMPRODUCT(Z244:AH244, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Y515)=SUM($11:$11)-1, Z460+SUMPRODUCT(AA244:AI244, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Z515)=SUM($11:$11)-1, AA460+SUMPRODUCT(AB244:AJ244, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AA515)=SUM($11:$11)-1, AB460+SUMPRODUCT(AC244:AK244, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AB515)=SUM($11:$11)-1, AC460+SUMPRODUCT(AD244:AL244, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AC515)=SUM($11:$11)-1, AD460+SUMPRODUCT(AE244:AM244, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AD515)=SUM($11:$11)-1, AE460+SUMPRODUCT(AF244:AN244, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AE515)=SUM($11:$11)-1, AF460+SUMPRODUCT(AG244:AO244, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AF515)=SUM($11:$11)-1, AG460+SUMPRODUCT(AH244:AP244, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AG515)=SUM($11:$11)-1, AH460+SUMPRODUCT(AI244:AQ244, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AH515)=SUM($11:$11)-1, AI460+SUMPRODUCT(AJ244:AR244, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AI515)=SUM($11:$11)-1, AJ460+SUMPRODUCT(AK244:AS244, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AJ515)=SUM($11:$11)-1, AK460+SUMPRODUCT(AL244:AT244, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AK515)=SUM($11:$11)-1, AL460+SUMPRODUCT(AM244:AU244, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AL515)=SUM($11:$11)-1, AM460+SUMPRODUCT(AN244:AV244, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AM515)=SUM($11:$11)-1, AN460+SUMPRODUCT(AO244:AW244, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AN515)=SUM($11:$11)-1, AO460+SUMPRODUCT(AP244:AX244, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AO515)=SUM($11:$11)-1, AP460+SUMPRODUCT(AQ244:AY244, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AP515)=SUM($11:$11)-1, AQ460+SUMPRODUCT(AR244:AZ244, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AQ515)=SUM($11:$11)-1, AR460+SUMPRODUCT(AS244:BA244, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AR515)=SUM($11:$11)-1, AS460+SUMPRODUCT(AT244:BB244, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AS515)=SUM($11:$11)-1, AT460+SUMPRODUCT(AU244:BC244, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AT515)=SUM($11:$11)-1, AU460+SUMPRODUCT(AV244:BD244, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AU515)=SUM($11:$11)-1, AV460+SUMPRODUCT(AW244:BE244, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AV515)=SUM($11:$11)-1, AW460+SUMPRODUCT(AX244:BF244, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AW515)=SUM($11:$11)-1, AX460+SUMPRODUCT(AY244:BG244, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AX515)=SUM($11:$11)-1, AY460+SUMPRODUCT(AZ244:BH244, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AY515)=SUM($11:$11)-1, AZ460+SUMPRODUCT(BA244:BI244, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AZ515)=SUM($11:$11)-1, BA460+SUMPRODUCT(BB244:BJ244, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BA515)=SUM($11:$11)-1, BB460+SUMPRODUCT(BC244:BK244, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BB515)=SUM($11:$11)-1, BC460+SUMPRODUCT(BD244:BL244, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BC515)=SUM($11:$11)-1, BD460+SUMPRODUCT(BE244:BM244, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BD515)=SUM($11:$11)-1, BE460+SUMPRODUCT(BF244:BN244, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BE515)=SUM($11:$11)-1, BF460+SUMPRODUCT(BG244:BO244, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BF515)=SUM($11:$11)-1, BG460+SUMPRODUCT(BH244:BP244, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BG515)=SUM($11:$11)-1, BH460+SUMPRODUCT(BI244:BQ244, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BH515)=SUM($11:$11)-1, BI460+SUMPRODUCT(BJ244:BR244, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BI515)=SUM($11:$11)-1, BJ460+SUMPRODUCT(BK244:BS244, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BJ515)=SUM($11:$11)-1, BK460+SUMPRODUCT(BL244:BT244, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BK515)=SUM($11:$11)-1, BL460+SUMPRODUCT(BM244:BU244, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BL515)=SUM($11:$11)-1, BM460+SUMPRODUCT(BN244:BV244, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BM515)=SUM($11:$11)-1, BN460+SUMPRODUCT(BO244:BW244, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BN515)=SUM($11:$11)-1, BO460+SUMPRODUCT(BP244:BX244, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BO515)=SUM($11:$11)-1, BP460+SUMPRODUCT(BQ244:BY244, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BP515)=SUM($11:$11)-1, BQ460+SUMPRODUCT(BR244:BZ244, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BQ515)=SUM($11:$11)-1, BR460+SUMPRODUCT(BS244:CA244, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BR515)=SUM($11:$11)-1, BS460+SUMPRODUCT(BT244:CB244, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BS515)=SUM($11:$11)-1, BT460+SUMPRODUCT(BU244:CC244, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BT515)=SUM($11:$11)-1, BU460+SUMPRODUCT(BV244:CD244, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"IF(COUNTA($G520:G520)=SUM($11:$11)-1, H465+SUMPRODUCT(I249:Q249, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:H520)=SUM($11:$11)-1, I465+SUMPRODUCT(J249:R249, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:I520)=SUM($11:$11)-1, J465+SUMPRODUCT(K249:S249, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:J520)=SUM($11:$11)-1, K465+SUMPRODUCT(L249:T249, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:K520)=SUM($11:$11)-1, L465+SUMPRODUCT(M249:U249, 1/M$15:U$15)*L$15, \"\")","v":1.4880827676156287},{"$f":"IF(COUNTA($G520:L520)=SUM($11:$11)-1, M465+SUMPRODUCT(N249:V249, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:M520)=SUM($11:$11)-1, N465+SUMPRODUCT(O249:W249, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:N520)=SUM($11:$11)-1, O465+SUMPRODUCT(P249:X249, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:O520)=SUM($11:$11)-1, P465+SUMPRODUCT(Q249:Y249, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:P520)=SUM($11:$11)-1, Q465+SUMPRODUCT(R249:Z249, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Q520)=SUM($11:$11)-1, R465+SUMPRODUCT(S249:AA249, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:R520)=SUM($11:$11)-1, S465+SUMPRODUCT(T249:AB249, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:S520)=SUM($11:$11)-1, T465+SUMPRODUCT(U249:AC249, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:T520)=SUM($11:$11)-1, U465+SUMPRODUCT(V249:AD249, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:U520)=SUM($11:$11)-1, V465+SUMPRODUCT(W249:AE249, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:V520)=SUM($11:$11)-1, W465+SUMPRODUCT(X249:AF249, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:W520)=SUM($11:$11)-1, X465+SUMPRODUCT(Y249:AG249, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:X520)=SUM($11:$11)-1, Y465+SUMPRODUCT(Z249:AH249, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Y520)=SUM($11:$11)-1, Z465+SUMPRODUCT(AA249:AI249, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Z520)=SUM($11:$11)-1, AA465+SUMPRODUCT(AB249:AJ249, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AA520)=SUM($11:$11)-1, AB465+SUMPRODUCT(AC249:AK249, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AB520)=SUM($11:$11)-1, AC465+SUMPRODUCT(AD249:AL249, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AC520)=SUM($11:$11)-1, AD465+SUMPRODUCT(AE249:AM249, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AD520)=SUM($11:$11)-1, AE465+SUMPRODUCT(AF249:AN249, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AE520)=SUM($11:$11)-1, AF465+SUMPRODUCT(AG249:AO249, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AF520)=SUM($11:$11)-1, AG465+SUMPRODUCT(AH249:AP249, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AG520)=SUM($11:$11)-1, AH465+SUMPRODUCT(AI249:AQ249, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AH520)=SUM($11:$11)-1, AI465+SUMPRODUCT(AJ249:AR249, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AI520)=SUM($11:$11)-1, AJ465+SUMPRODUCT(AK249:AS249, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AJ520)=SUM($11:$11)-1, AK465+SUMPRODUCT(AL249:AT249, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AK520)=SUM($11:$11)-1, AL465+SUMPRODUCT(AM249:AU249, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AL520)=SUM($11:$11)-1, AM465+SUMPRODUCT(AN249:AV249, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AM520)=SUM($11:$11)-1, AN465+SUMPRODUCT(AO249:AW249, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AN520)=SUM($11:$11)-1, AO465+SUMPRODUCT(AP249:AX249, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AO520)=SUM($11:$11)-1, AP465+SUMPRODUCT(AQ249:AY249, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AP520)=SUM($11:$11)-1, AQ465+SUMPRODUCT(AR249:AZ249, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AQ520)=SUM($11:$11)-1, AR465+SUMPRODUCT(AS249:BA249, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AR520)=SUM($11:$11)-1, AS465+SUMPRODUCT(AT249:BB249, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AS520)=SUM($11:$11)-1, AT465+SUMPRODUCT(AU249:BC249, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AT520)=SUM($11:$11)-1, AU465+SUMPRODUCT(AV249:BD249, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AU520)=SUM($11:$11)-1, AV465+SUMPRODUCT(AW249:BE249, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AV520)=SUM($11:$11)-1, AW465+SUMPRODUCT(AX249:BF249, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AW520)=SUM($11:$11)-1, AX465+SUMPRODUCT(AY249:BG249, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AX520)=SUM($11:$11)-1, AY465+SUMPRODUCT(AZ249:BH249, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AY520)=SUM($11:$11)-1, AZ465+SUMPRODUCT(BA249:BI249, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AZ520)=SUM($11:$11)-1, BA465+SUMPRODUCT(BB249:BJ249, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BA520)=SUM($11:$11)-1, BB465+SUMPRODUCT(BC249:BK249, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BB520)=SUM($11:$11)-1, BC465+SUMPRODUCT(BD249:BL249, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BC520)=SUM($11:$11)-1, BD465+SUMPRODUCT(BE249:BM249, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BD520)=SUM($11:$11)-1, BE465+SUMPRODUCT(BF249:BN249, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BE520)=SUM($11:$11)-1, BF465+SUMPRODUCT(BG249:BO249, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BF520)=SUM($11:$11)-1, BG465+SUMPRODUCT(BH249:BP249, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BG520)=SUM($11:$11)-1, BH465+SUMPRODUCT(BI249:BQ249, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BH520)=SUM($11:$11)-1, BI465+SUMPRODUCT(BJ249:BR249, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BI520)=SUM($11:$11)-1, BJ465+SUMPRODUCT(BK249:BS249, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BJ520)=SUM($11:$11)-1, BK465+SUMPRODUCT(BL249:BT249, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BK520)=SUM($11:$11)-1, BL465+SUMPRODUCT(BM249:BU249, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BL520)=SUM($11:$11)-1, BM465+SUMPRODUCT(BN249:BV249, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BM520)=SUM($11:$11)-1, BN465+SUMPRODUCT(BO249:BW249, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BN520)=SUM($11:$11)-1, BO465+SUMPRODUCT(BP249:BX249, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BO520)=SUM($11:$11)-1, BP465+SUMPRODUCT(BQ249:BY249, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BP520)=SUM($11:$11)-1, BQ465+SUMPRODUCT(BR249:BZ249, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BQ520)=SUM($11:$11)-1, BR465+SUMPRODUCT(BS249:CA249, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BR520)=SUM($11:$11)-1, BS465+SUMPRODUCT(BT249:CB249, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BS520)=SUM($11:$11)-1, BT465+SUMPRODUCT(BU249:CC249, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BT520)=SUM($11:$11)-1, BU465+SUMPRODUCT(BV249:CD249, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY14 ORAB Motor Vehicles",null,null,{"$f":"IF(COUNTA($G523:G523)=SUM($11:$11)-1, H468+SUMPRODUCT(I252:Q252, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:H523)=SUM($11:$11)-1, I468+SUMPRODUCT(J252:R252, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:I523)=SUM($11:$11)-1, J468+SUMPRODUCT(K252:S252, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:J523)=SUM($11:$11)-1, K468+SUMPRODUCT(L252:T252, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:K523)=SUM($11:$11)-1, L468+SUMPRODUCT(M252:U252, 1/M$15:U$15)*L$15, \"\")","v":-2.2288486934589715E-3},{"$f":"IF(COUNTA($G523:L523)=SUM($11:$11)-1, M468+SUMPRODUCT(N252:V252, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:M523)=SUM($11:$11)-1, N468+SUMPRODUCT(O252:W252, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:N523)=SUM($11:$11)-1, O468+SUMPRODUCT(P252:X252, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:O523)=SUM($11:$11)-1, P468+SUMPRODUCT(Q252:Y252, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:P523)=SUM($11:$11)-1, Q468+SUMPRODUCT(R252:Z252, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Q523)=SUM($11:$11)-1, R468+SUMPRODUCT(S252:AA252, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:R523)=SUM($11:$11)-1, S468+SUMPRODUCT(T252:AB252, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:S523)=SUM($11:$11)-1, T468+SUMPRODUCT(U252:AC252, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:T523)=SUM($11:$11)-1, U468+SUMPRODUCT(V252:AD252, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:U523)=SUM($11:$11)-1, V468+SUMPRODUCT(W252:AE252, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:V523)=SUM($11:$11)-1, W468+SUMPRODUCT(X252:AF252, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:W523)=SUM($11:$11)-1, X468+SUMPRODUCT(Y252:AG252, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:X523)=SUM($11:$11)-1, Y468+SUMPRODUCT(Z252:AH252, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Y523)=SUM($11:$11)-1, Z468+SUMPRODUCT(AA252:AI252, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Z523)=SUM($11:$11)-1, AA468+SUMPRODUCT(AB252:AJ252, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AA523)=SUM($11:$11)-1, AB468+SUMPRODUCT(AC252:AK252, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AB523)=SUM($11:$11)-1, AC468+SUMPRODUCT(AD252:AL252, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AC523)=SUM($11:$11)-1, AD468+SUMPRODUCT(AE252:AM252, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AD523)=SUM($11:$11)-1, AE468+SUMPRODUCT(AF252:AN252, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AE523)=SUM($11:$11)-1, AF468+SUMPRODUCT(AG252:AO252, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AF523)=SUM($11:$11)-1, AG468+SUMPRODUCT(AH252:AP252, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AG523)=SUM($11:$11)-1, AH468+SUMPRODUCT(AI252:AQ252, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AH523)=SUM($11:$11)-1, AI468+SUMPRODUCT(AJ252:AR252, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AI523)=SUM($11:$11)-1, AJ468+SUMPRODUCT(AK252:AS252, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AJ523)=SUM($11:$11)-1, AK468+SUMPRODUCT(AL252:AT252, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AK523)=SUM($11:$11)-1, AL468+SUMPRODUCT(AM252:AU252, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AL523)=SUM($11:$11)-1, AM468+SUMPRODUCT(AN252:AV252, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AM523)=SUM($11:$11)-1, AN468+SUMPRODUCT(AO252:AW252, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AN523)=SUM($11:$11)-1, AO468+SUMPRODUCT(AP252:AX252, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AO523)=SUM($11:$11)-1, AP468+SUMPRODUCT(AQ252:AY252, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AP523)=SUM($11:$11)-1, AQ468+SUMPRODUCT(AR252:AZ252, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AQ523)=SUM($11:$11)-1, AR468+SUMPRODUCT(AS252:BA252, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AR523)=SUM($11:$11)-1, AS468+SUMPRODUCT(AT252:BB252, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AS523)=SUM($11:$11)-1, AT468+SUMPRODUCT(AU252:BC252, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AT523)=SUM($11:$11)-1, AU468+SUMPRODUCT(AV252:BD252, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AU523)=SUM($11:$11)-1, AV468+SUMPRODUCT(AW252:BE252, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AV523)=SUM($11:$11)-1, AW468+SUMPRODUCT(AX252:BF252, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AW523)=SUM($11:$11)-1, AX468+SUMPRODUCT(AY252:BG252, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AX523)=SUM($11:$11)-1, AY468+SUMPRODUCT(AZ252:BH252, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AY523)=SUM($11:$11)-1, AZ468+SUMPRODUCT(BA252:BI252, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AZ523)=SUM($11:$11)-1, BA468+SUMPRODUCT(BB252:BJ252, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BA523)=SUM($11:$11)-1, BB468+SUMPRODUCT(BC252:BK252, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BB523)=SUM($11:$11)-1, BC468+SUMPRODUCT(BD252:BL252, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BC523)=SUM($11:$11)-1, BD468+SUMPRODUCT(BE252:BM252, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BD523)=SUM($11:$11)-1, BE468+SUMPRODUCT(BF252:BN252, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BE523)=SUM($11:$11)-1, BF468+SUMPRODUCT(BG252:BO252, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BF523)=SUM($11:$11)-1, BG468+SUMPRODUCT(BH252:BP252, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BG523)=SUM($11:$11)-1, BH468+SUMPRODUCT(BI252:BQ252, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BH523)=SUM($11:$11)-1, BI468+SUMPRODUCT(BJ252:BR252, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BI523)=SUM($11:$11)-1, BJ468+SUMPRODUCT(BK252:BS252, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BJ523)=SUM($11:$11)-1, BK468+SUMPRODUCT(BL252:BT252, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BK523)=SUM($11:$11)-1, BL468+SUMPRODUCT(BM252:BU252, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BL523)=SUM($11:$11)-1, BM468+SUMPRODUCT(BN252:BV252, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BM523)=SUM($11:$11)-1, BN468+SUMPRODUCT(BO252:BW252, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BN523)=SUM($11:$11)-1, BO468+SUMPRODUCT(BP252:BX252, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BO523)=SUM($11:$11)-1, BP468+SUMPRODUCT(BQ252:BY252, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BP523)=SUM($11:$11)-1, BQ468+SUMPRODUCT(BR252:BZ252, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BQ523)=SUM($11:$11)-1, BR468+SUMPRODUCT(BS252:CA252, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BR523)=SUM($11:$11)-1, BS468+SUMPRODUCT(BT252:CB252, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BS523)=SUM($11:$11)-1, BT468+SUMPRODUCT(BU252:CC252, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BT523)=SUM($11:$11)-1, BU468+SUMPRODUCT(BV252:CD252, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",null,null,{"$f":"IF(COUNTA($G526:G526)=SUM($11:$11)-1, H471+SUMPRODUCT(I255:Q255, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:H526)=SUM($11:$11)-1, I471+SUMPRODUCT(J255:R255, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:I526)=SUM($11:$11)-1, J471+SUMPRODUCT(K255:S255, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:J526)=SUM($11:$11)-1, K471+SUMPRODUCT(L255:T255, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:K526)=SUM($11:$11)-1, L471+SUMPRODUCT(M255:U255, 1/M$15:U$15)*L$15, \"\")","v":146.73530406272656},{"$f":"IF(COUNTA($G526:L526)=SUM($11:$11)-1, M471+SUMPRODUCT(N255:V255, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:M526)=SUM($11:$11)-1, N471+SUMPRODUCT(O255:W255, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:N526)=SUM($11:$11)-1, O471+SUMPRODUCT(P255:X255, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:O526)=SUM($11:$11)-1, P471+SUMPRODUCT(Q255:Y255, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:P526)=SUM($11:$11)-1, Q471+SUMPRODUCT(R255:Z255, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Q526)=SUM($11:$11)-1, R471+SUMPRODUCT(S255:AA255, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:R526)=SUM($11:$11)-1, S471+SUMPRODUCT(T255:AB255, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:S526)=SUM($11:$11)-1, T471+SUMPRODUCT(U255:AC255, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:T526)=SUM($11:$11)-1, U471+SUMPRODUCT(V255:AD255, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:U526)=SUM($11:$11)-1, V471+SUMPRODUCT(W255:AE255, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:V526)=SUM($11:$11)-1, W471+SUMPRODUCT(X255:AF255, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:W526)=SUM($11:$11)-1, X471+SUMPRODUCT(Y255:AG255, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:X526)=SUM($11:$11)-1, Y471+SUMPRODUCT(Z255:AH255, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Y526)=SUM($11:$11)-1, Z471+SUMPRODUCT(AA255:AI255, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Z526)=SUM($11:$11)-1, AA471+SUMPRODUCT(AB255:AJ255, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AA526)=SUM($11:$11)-1, AB471+SUMPRODUCT(AC255:AK255, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AB526)=SUM($11:$11)-1, AC471+SUMPRODUCT(AD255:AL255, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AC526)=SUM($11:$11)-1, AD471+SUMPRODUCT(AE255:AM255, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AD526)=SUM($11:$11)-1, AE471+SUMPRODUCT(AF255:AN255, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AE526)=SUM($11:$11)-1, AF471+SUMPRODUCT(AG255:AO255, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AF526)=SUM($11:$11)-1, AG471+SUMPRODUCT(AH255:AP255, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AG526)=SUM($11:$11)-1, AH471+SUMPRODUCT(AI255:AQ255, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AH526)=SUM($11:$11)-1, AI471+SUMPRODUCT(AJ255:AR255, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AI526)=SUM($11:$11)-1, AJ471+SUMPRODUCT(AK255:AS255, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AJ526)=SUM($11:$11)-1, AK471+SUMPRODUCT(AL255:AT255, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AK526)=SUM($11:$11)-1, AL471+SUMPRODUCT(AM255:AU255, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AL526)=SUM($11:$11)-1, AM471+SUMPRODUCT(AN255:AV255, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AM526)=SUM($11:$11)-1, AN471+SUMPRODUCT(AO255:AW255, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AN526)=SUM($11:$11)-1, AO471+SUMPRODUCT(AP255:AX255, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AO526)=SUM($11:$11)-1, AP471+SUMPRODUCT(AQ255:AY255, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AP526)=SUM($11:$11)-1, AQ471+SUMPRODUCT(AR255:AZ255, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AQ526)=SUM($11:$11)-1, AR471+SUMPRODUCT(AS255:BA255, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AR526)=SUM($11:$11)-1, AS471+SUMPRODUCT(AT255:BB255, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AS526)=SUM($11:$11)-1, AT471+SUMPRODUCT(AU255:BC255, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AT526)=SUM($11:$11)-1, AU471+SUMPRODUCT(AV255:BD255, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AU526)=SUM($11:$11)-1, AV471+SUMPRODUCT(AW255:BE255, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AV526)=SUM($11:$11)-1, AW471+SUMPRODUCT(AX255:BF255, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AW526)=SUM($11:$11)-1, AX471+SUMPRODUCT(AY255:BG255, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AX526)=SUM($11:$11)-1, AY471+SUMPRODUCT(AZ255:BH255, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AY526)=SUM($11:$11)-1, AZ471+SUMPRODUCT(BA255:BI255, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AZ526)=SUM($11:$11)-1, BA471+SUMPRODUCT(BB255:BJ255, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BA526)=SUM($11:$11)-1, BB471+SUMPRODUCT(BC255:BK255, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BB526)=SUM($11:$11)-1, BC471+SUMPRODUCT(BD255:BL255, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BC526)=SUM($11:$11)-1, BD471+SUMPRODUCT(BE255:BM255, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BD526)=SUM($11:$11)-1, BE471+SUMPRODUCT(BF255:BN255, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BE526)=SUM($11:$11)-1, BF471+SUMPRODUCT(BG255:BO255, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BF526)=SUM($11:$11)-1, BG471+SUMPRODUCT(BH255:BP255, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BG526)=SUM($11:$11)-1, BH471+SUMPRODUCT(BI255:BQ255, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BH526)=SUM($11:$11)-1, BI471+SUMPRODUCT(BJ255:BR255, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BI526)=SUM($11:$11)-1, BJ471+SUMPRODUCT(BK255:BS255, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BJ526)=SUM($11:$11)-1, BK471+SUMPRODUCT(BL255:BT255, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BK526)=SUM($11:$11)-1, BL471+SUMPRODUCT(BM255:BU255, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BL526)=SUM($11:$11)-1, BM471+SUMPRODUCT(BN255:BV255, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BM526)=SUM($11:$11)-1, BN471+SUMPRODUCT(BO255:BW255, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BN526)=SUM($11:$11)-1, BO471+SUMPRODUCT(BP255:BX255, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BO526)=SUM($11:$11)-1, BP471+SUMPRODUCT(BQ255:BY255, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BP526)=SUM($11:$11)-1, BQ471+SUMPRODUCT(BR255:BZ255, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BQ526)=SUM($11:$11)-1, BR471+SUMPRODUCT(BS255:CA255, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BR526)=SUM($11:$11)-1, BS471+SUMPRODUCT(BT255:CB255, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BS526)=SUM($11:$11)-1, BT471+SUMPRODUCT(BU255:CC255, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BT526)=SUM($11:$11)-1, BU471+SUMPRODUCT(BV255:CD255, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Substations",null,null,{"$f":"IF(COUNTA($G528:G528)=SUM($11:$11)-1, H473+SUMPRODUCT(I257:Q257, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:H528)=SUM($11:$11)-1, I473+SUMPRODUCT(J257:R257, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:I528)=SUM($11:$11)-1, J473+SUMPRODUCT(K257:S257, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:J528)=SUM($11:$11)-1, K473+SUMPRODUCT(L257:T257, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:K528)=SUM($11:$11)-1, L473+SUMPRODUCT(M257:U257, 1/M$15:U$15)*L$15, \"\")","v":508.55174463584012},{"$f":"IF(COUNTA($G528:L528)=SUM($11:$11)-1, M473+SUMPRODUCT(N257:V257, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:M528)=SUM($11:$11)-1, N473+SUMPRODUCT(O257:W257, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:N528)=SUM($11:$11)-1, O473+SUMPRODUCT(P257:X257, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:O528)=SUM($11:$11)-1, P473+SUMPRODUCT(Q257:Y257, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:P528)=SUM($11:$11)-1, Q473+SUMPRODUCT(R257:Z257, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Q528)=SUM($11:$11)-1, R473+SUMPRODUCT(S257:AA257, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:R528)=SUM($11:$11)-1, S473+SUMPRODUCT(T257:AB257, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:S528)=SUM($11:$11)-1, T473+SUMPRODUCT(U257:AC257, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:T528)=SUM($11:$11)-1, U473+SUMPRODUCT(V257:AD257, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:U528)=SUM($11:$11)-1, V473+SUMPRODUCT(W257:AE257, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:V528)=SUM($11:$11)-1, W473+SUMPRODUCT(X257:AF257, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:W528)=SUM($11:$11)-1, X473+SUMPRODUCT(Y257:AG257, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:X528)=SUM($11:$11)-1, Y473+SUMPRODUCT(Z257:AH257, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Y528)=SUM($11:$11)-1, Z473+SUMPRODUCT(AA257:AI257, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Z528)=SUM($11:$11)-1, AA473+SUMPRODUCT(AB257:AJ257, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AA528)=SUM($11:$11)-1, AB473+SUMPRODUCT(AC257:AK257, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AB528)=SUM($11:$11)-1, AC473+SUMPRODUCT(AD257:AL257, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AC528)=SUM($11:$11)-1, AD473+SUMPRODUCT(AE257:AM257, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AD528)=SUM($11:$11)-1, AE473+SUMPRODUCT(AF257:AN257, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AE528)=SUM($11:$11)-1, AF473+SUMPRODUCT(AG257:AO257, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AF528)=SUM($11:$11)-1, AG473+SUMPRODUCT(AH257:AP257, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AG528)=SUM($11:$11)-1, AH473+SUMPRODUCT(AI257:AQ257, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AH528)=SUM($11:$11)-1, AI473+SUMPRODUCT(AJ257:AR257, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AI528)=SUM($11:$11)-1, AJ473+SUMPRODUCT(AK257:AS257, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AJ528)=SUM($11:$11)-1, AK473+SUMPRODUCT(AL257:AT257, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AK528)=SUM($11:$11)-1, AL473+SUMPRODUCT(AM257:AU257, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AL528)=SUM($11:$11)-1, AM473+SUMPRODUCT(AN257:AV257, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AM528)=SUM($11:$11)-1, AN473+SUMPRODUCT(AO257:AW257, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AN528)=SUM($11:$11)-1, AO473+SUMPRODUCT(AP257:AX257, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AO528)=SUM($11:$11)-1, AP473+SUMPRODUCT(AQ257:AY257, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AP528)=SUM($11:$11)-1, AQ473+SUMPRODUCT(AR257:AZ257, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AQ528)=SUM($11:$11)-1, AR473+SUMPRODUCT(AS257:BA257, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AR528)=SUM($11:$11)-1, AS473+SUMPRODUCT(AT257:BB257, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AS528)=SUM($11:$11)-1, AT473+SUMPRODUCT(AU257:BC257, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AT528)=SUM($11:$11)-1, AU473+SUMPRODUCT(AV257:BD257, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AU528)=SUM($11:$11)-1, AV473+SUMPRODUCT(AW257:BE257, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AV528)=SUM($11:$11)-1, AW473+SUMPRODUCT(AX257:BF257, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AW528)=SUM($11:$11)-1, AX473+SUMPRODUCT(AY257:BG257, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AX528)=SUM($11:$11)-1, AY473+SUMPRODUCT(AZ257:BH257, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AY528)=SUM($11:$11)-1, AZ473+SUMPRODUCT(BA257:BI257, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AZ528)=SUM($11:$11)-1, BA473+SUMPRODUCT(BB257:BJ257, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BA528)=SUM($11:$11)-1, BB473+SUMPRODUCT(BC257:BK257, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BB528)=SUM($11:$11)-1, BC473+SUMPRODUCT(BD257:BL257, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BC528)=SUM($11:$11)-1, BD473+SUMPRODUCT(BE257:BM257, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BD528)=SUM($11:$11)-1, BE473+SUMPRODUCT(BF257:BN257, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BE528)=SUM($11:$11)-1, BF473+SUMPRODUCT(BG257:BO257, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BF528)=SUM($11:$11)-1, BG473+SUMPRODUCT(BH257:BP257, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BG528)=SUM($11:$11)-1, BH473+SUMPRODUCT(BI257:BQ257, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BH528)=SUM($11:$11)-1, BI473+SUMPRODUCT(BJ257:BR257, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BI528)=SUM($11:$11)-1, BJ473+SUMPRODUCT(BK257:BS257, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BJ528)=SUM($11:$11)-1, BK473+SUMPRODUCT(BL257:BT257, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BK528)=SUM($11:$11)-1, BL473+SUMPRODUCT(BM257:BU257, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BL528)=SUM($11:$11)-1, BM473+SUMPRODUCT(BN257:BV257, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BM528)=SUM($11:$11)-1, BN473+SUMPRODUCT(BO257:BW257, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BN528)=SUM($11:$11)-1, BO473+SUMPRODUCT(BP257:BX257, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BO528)=SUM($11:$11)-1, BP473+SUMPRODUCT(BQ257:BY257, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BP528)=SUM($11:$11)-1, BQ473+SUMPRODUCT(BR257:BZ257, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BQ528)=SUM($11:$11)-1, BR473+SUMPRODUCT(BS257:CA257, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BR528)=SUM($11:$11)-1, BS473+SUMPRODUCT(BT257:CB257, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BS528)=SUM($11:$11)-1, BT473+SUMPRODUCT(BU257:CC257, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BT528)=SUM($11:$11)-1, BU473+SUMPRODUCT(BV257:CD257, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Customer metering and Load control",null,null,{"$f":"IF(COUNTA($G531:G531)=SUM($11:$11)-1, H476+SUMPRODUCT(I260:Q260, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:H531)=SUM($11:$11)-1, I476+SUMPRODUCT(J260:R260, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:I531)=SUM($11:$11)-1, J476+SUMPRODUCT(K260:S260, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:J531)=SUM($11:$11)-1, K476+SUMPRODUCT(L260:T260, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:K531)=SUM($11:$11)-1, L476+SUMPRODUCT(M260:U260, 1/M$15:U$15)*L$15, \"\")","v":6.7987139579033871},{"$f":"IF(COUNTA($G531:L531)=SUM($11:$11)-1, M476+SUMPRODUCT(N260:V260, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:M531)=SUM($11:$11)-1, N476+SUMPRODUCT(O260:W260, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:N531)=SUM($11:$11)-1, O476+SUMPRODUCT(P260:X260, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:O531)=SUM($11:$11)-1, P476+SUMPRODUCT(Q260:Y260, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:P531)=SUM($11:$11)-1, Q476+SUMPRODUCT(R260:Z260, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Q531)=SUM($11:$11)-1, R476+SUMPRODUCT(S260:AA260, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:R531)=SUM($11:$11)-1, S476+SUMPRODUCT(T260:AB260, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:S531)=SUM($11:$11)-1, T476+SUMPRODUCT(U260:AC260, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:T531)=SUM($11:$11)-1, U476+SUMPRODUCT(V260:AD260, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:U531)=SUM($11:$11)-1, V476+SUMPRODUCT(W260:AE260, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:V531)=SUM($11:$11)-1, W476+SUMPRODUCT(X260:AF260, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:W531)=SUM($11:$11)-1, X476+SUMPRODUCT(Y260:AG260, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:X531)=SUM($11:$11)-1, Y476+SUMPRODUCT(Z260:AH260, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Y531)=SUM($11:$11)-1, Z476+SUMPRODUCT(AA260:AI260, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Z531)=SUM($11:$11)-1, AA476+SUMPRODUCT(AB260:AJ260, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AA531)=SUM($11:$11)-1, AB476+SUMPRODUCT(AC260:AK260, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AB531)=SUM($11:$11)-1, AC476+SUMPRODUCT(AD260:AL260, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AC531)=SUM($11:$11)-1, AD476+SUMPRODUCT(AE260:AM260, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AD531)=SUM($11:$11)-1, AE476+SUMPRODUCT(AF260:AN260, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AE531)=SUM($11:$11)-1, AF476+SUMPRODUCT(AG260:AO260, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AF531)=SUM($11:$11)-1, AG476+SUMPRODUCT(AH260:AP260, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AG531)=SUM($11:$11)-1, AH476+SUMPRODUCT(AI260:AQ260, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AH531)=SUM($11:$11)-1, AI476+SUMPRODUCT(AJ260:AR260, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AI531)=SUM($11:$11)-1, AJ476+SUMPRODUCT(AK260:AS260, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AJ531)=SUM($11:$11)-1, AK476+SUMPRODUCT(AL260:AT260, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AK531)=SUM($11:$11)-1, AL476+SUMPRODUCT(AM260:AU260, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AL531)=SUM($11:$11)-1, AM476+SUMPRODUCT(AN260:AV260, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AM531)=SUM($11:$11)-1, AN476+SUMPRODUCT(AO260:AW260, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AN531)=SUM($11:$11)-1, AO476+SUMPRODUCT(AP260:AX260, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AO531)=SUM($11:$11)-1, AP476+SUMPRODUCT(AQ260:AY260, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AP531)=SUM($11:$11)-1, AQ476+SUMPRODUCT(AR260:AZ260, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AQ531)=SUM($11:$11)-1, AR476+SUMPRODUCT(AS260:BA260, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AR531)=SUM($11:$11)-1, AS476+SUMPRODUCT(AT260:BB260, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AS531)=SUM($11:$11)-1, AT476+SUMPRODUCT(AU260:BC260, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AT531)=SUM($11:$11)-1, AU476+SUMPRODUCT(AV260:BD260, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AU531)=SUM($11:$11)-1, AV476+SUMPRODUCT(AW260:BE260, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AV531)=SUM($11:$11)-1, AW476+SUMPRODUCT(AX260:BF260, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AW531)=SUM($11:$11)-1, AX476+SUMPRODUCT(AY260:BG260, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AX531)=SUM($11:$11)-1, AY476+SUMPRODUCT(AZ260:BH260, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AY531)=SUM($11:$11)-1, AZ476+SUMPRODUCT(BA260:BI260, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AZ531)=SUM($11:$11)-1, BA476+SUMPRODUCT(BB260:BJ260, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BA531)=SUM($11:$11)-1, BB476+SUMPRODUCT(BC260:BK260, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BB531)=SUM($11:$11)-1, BC476+SUMPRODUCT(BD260:BL260, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BC531)=SUM($11:$11)-1, BD476+SUMPRODUCT(BE260:BM260, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BD531)=SUM($11:$11)-1, BE476+SUMPRODUCT(BF260:BN260, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BE531)=SUM($11:$11)-1, BF476+SUMPRODUCT(BG260:BO260, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BF531)=SUM($11:$11)-1, BG476+SUMPRODUCT(BH260:BP260, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BG531)=SUM($11:$11)-1, BH476+SUMPRODUCT(BI260:BQ260, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BH531)=SUM($11:$11)-1, BI476+SUMPRODUCT(BJ260:BR260, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BI531)=SUM($11:$11)-1, BJ476+SUMPRODUCT(BK260:BS260, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BJ531)=SUM($11:$11)-1, BK476+SUMPRODUCT(BL260:BT260, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BK531)=SUM($11:$11)-1, BL476+SUMPRODUCT(BM260:BU260, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BL531)=SUM($11:$11)-1, BM476+SUMPRODUCT(BN260:BV260, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BM531)=SUM($11:$11)-1, BN476+SUMPRODUCT(BO260:BW260, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BN531)=SUM($11:$11)-1, BO476+SUMPRODUCT(BP260:BX260, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BO531)=SUM($11:$11)-1, BP476+SUMPRODUCT(BQ260:BY260, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BP531)=SUM($11:$11)-1, BQ476+SUMPRODUCT(BR260:BZ260, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BQ531)=SUM($11:$11)-1, BR476+SUMPRODUCT(BS260:CA260, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BR531)=SUM($11:$11)-1, BS476+SUMPRODUCT(BT260:CB260, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BS531)=SUM($11:$11)-1, BT476+SUMPRODUCT(BU260:CC260, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BT531)=SUM($11:$11)-1, BU476+SUMPRODUCT(BV260:CD260, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Communication",null,null,{"$f":"IF(COUNTA($G532:G532)=SUM($11:$11)-1, H477+SUMPRODUCT(I261:Q261, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:H532)=SUM($11:$11)-1, I477+SUMPRODUCT(J261:R261, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:I532)=SUM($11:$11)-1, J477+SUMPRODUCT(K261:S261, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:J532)=SUM($11:$11)-1, K477+SUMPRODUCT(L261:T261, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:K532)=SUM($11:$11)-1, L477+SUMPRODUCT(M261:U261, 1/M$15:U$15)*L$15, \"\")","v":5.9707173292181182},{"$f":"IF(COUNTA($G532:L532)=SUM($11:$11)-1, M477+SUMPRODUCT(N261:V261, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:M532)=SUM($11:$11)-1, N477+SUMPRODUCT(O261:W261, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:N532)=SUM($11:$11)-1, O477+SUMPRODUCT(P261:X261, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:O532)=SUM($11:$11)-1, P477+SUMPRODUCT(Q261:Y261, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:P532)=SUM($11:$11)-1, Q477+SUMPRODUCT(R261:Z261, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Q532)=SUM($11:$11)-1, R477+SUMPRODUCT(S261:AA261, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:R532)=SUM($11:$11)-1, S477+SUMPRODUCT(T261:AB261, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:S532)=SUM($11:$11)-1, T477+SUMPRODUCT(U261:AC261, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:T532)=SUM($11:$11)-1, U477+SUMPRODUCT(V261:AD261, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:U532)=SUM($11:$11)-1, V477+SUMPRODUCT(W261:AE261, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:V532)=SUM($11:$11)-1, W477+SUMPRODUCT(X261:AF261, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:W532)=SUM($11:$11)-1, X477+SUMPRODUCT(Y261:AG261, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:X532)=SUM($11:$11)-1, Y477+SUMPRODUCT(Z261:AH261, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Y532)=SUM($11:$11)-1, Z477+SUMPRODUCT(AA261:AI261, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Z532)=SUM($11:$11)-1, AA477+SUMPRODUCT(AB261:AJ261, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AA532)=SUM($11:$11)-1, AB477+SUMPRODUCT(AC261:AK261, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AB532)=SUM($11:$11)-1, AC477+SUMPRODUCT(AD261:AL261, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AC532)=SUM($11:$11)-1, AD477+SUMPRODUCT(AE261:AM261, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AD532)=SUM($11:$11)-1, AE477+SUMPRODUCT(AF261:AN261, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AE532)=SUM($11:$11)-1, AF477+SUMPRODUCT(AG261:AO261, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AF532)=SUM($11:$11)-1, AG477+SUMPRODUCT(AH261:AP261, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AG532)=SUM($11:$11)-1, AH477+SUMPRODUCT(AI261:AQ261, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AH532)=SUM($11:$11)-1, AI477+SUMPRODUCT(AJ261:AR261, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AI532)=SUM($11:$11)-1, AJ477+SUMPRODUCT(AK261:AS261, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AJ532)=SUM($11:$11)-1, AK477+SUMPRODUCT(AL261:AT261, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AK532)=SUM($11:$11)-1, AL477+SUMPRODUCT(AM261:AU261, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AL532)=SUM($11:$11)-1, AM477+SUMPRODUCT(AN261:AV261, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AM532)=SUM($11:$11)-1, AN477+SUMPRODUCT(AO261:AW261, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AN532)=SUM($11:$11)-1, AO477+SUMPRODUCT(AP261:AX261, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AO532)=SUM($11:$11)-1, AP477+SUMPRODUCT(AQ261:AY261, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AP532)=SUM($11:$11)-1, AQ477+SUMPRODUCT(AR261:AZ261, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AQ532)=SUM($11:$11)-1, AR477+SUMPRODUCT(AS261:BA261, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AR532)=SUM($11:$11)-1, AS477+SUMPRODUCT(AT261:BB261, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AS532)=SUM($11:$11)-1, AT477+SUMPRODUCT(AU261:BC261, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AT532)=SUM($11:$11)-1, AU477+SUMPRODUCT(AV261:BD261, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AU532)=SUM($11:$11)-1, AV477+SUMPRODUCT(AW261:BE261, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AV532)=SUM($11:$11)-1, AW477+SUMPRODUCT(AX261:BF261, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AW532)=SUM($11:$11)-1, AX477+SUMPRODUCT(AY261:BG261, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AX532)=SUM($11:$11)-1, AY477+SUMPRODUCT(AZ261:BH261, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AY532)=SUM($11:$11)-1, AZ477+SUMPRODUCT(BA261:BI261, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AZ532)=SUM($11:$11)-1, BA477+SUMPRODUCT(BB261:BJ261, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BA532)=SUM($11:$11)-1, BB477+SUMPRODUCT(BC261:BK261, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BB532)=SUM($11:$11)-1, BC477+SUMPRODUCT(BD261:BL261, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BC532)=SUM($11:$11)-1, BD477+SUMPRODUCT(BE261:BM261, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BD532)=SUM($11:$11)-1, BE477+SUMPRODUCT(BF261:BN261, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BE532)=SUM($11:$11)-1, BF477+SUMPRODUCT(BG261:BO261, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BF532)=SUM($11:$11)-1, BG477+SUMPRODUCT(BH261:BP261, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BG532)=SUM($11:$11)-1, BH477+SUMPRODUCT(BI261:BQ261, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BH532)=SUM($11:$11)-1, BI477+SUMPRODUCT(BJ261:BR261, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BI532)=SUM($11:$11)-1, BJ477+SUMPRODUCT(BK261:BS261, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BJ532)=SUM($11:$11)-1, BK477+SUMPRODUCT(BL261:BT261, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BK532)=SUM($11:$11)-1, BL477+SUMPRODUCT(BM261:BU261, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BL532)=SUM($11:$11)-1, BM477+SUMPRODUCT(BN261:BV261, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BM532)=SUM($11:$11)-1, BN477+SUMPRODUCT(BO261:BW261, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BN532)=SUM($11:$11)-1, BO477+SUMPRODUCT(BP261:BX261, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BO532)=SUM($11:$11)-1, BP477+SUMPRODUCT(BQ261:BY261, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BP532)=SUM($11:$11)-1, BQ477+SUMPRODUCT(BR261:BZ261, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BQ532)=SUM($11:$11)-1, BR477+SUMPRODUCT(BS261:CA261, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BR532)=SUM($11:$11)-1, BS477+SUMPRODUCT(BT261:CB261, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BS532)=SUM($11:$11)-1, BT477+SUMPRODUCT(BU261:CC261, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BT532)=SUM($11:$11)-1, BU477+SUMPRODUCT(BV261:CD261, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Equity raising costs",null,null,{"$f":"IF(COUNTA($G533:G533)=SUM($11:$11)-1, H478+SUMPRODUCT(I262:Q262, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:H533)=SUM($11:$11)-1, I478+SUMPRODUCT(J262:R262, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:I533)=SUM($11:$11)-1, J478+SUMPRODUCT(K262:S262, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:J533)=SUM($11:$11)-1, K478+SUMPRODUCT(L262:T262, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:K533)=SUM($11:$11)-1, L478+SUMPRODUCT(M262:U262, 1/M$15:U$15)*L$15, \"\")","v":2.3765525417503239},{"$f":"IF(COUNTA($G533:L533)=SUM($11:$11)-1, M478+SUMPRODUCT(N262:V262, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:M533)=SUM($11:$11)-1, N478+SUMPRODUCT(O262:W262, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:N533)=SUM($11:$11)-1, O478+SUMPRODUCT(P262:X262, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:O533)=SUM($11:$11)-1, P478+SUMPRODUCT(Q262:Y262, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:P533)=SUM($11:$11)-1, Q478+SUMPRODUCT(R262:Z262, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Q533)=SUM($11:$11)-1, R478+SUMPRODUCT(S262:AA262, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:R533)=SUM($11:$11)-1, S478+SUMPRODUCT(T262:AB262, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:S533)=SUM($11:$11)-1, T478+SUMPRODUCT(U262:AC262, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:T533)=SUM($11:$11)-1, U478+SUMPRODUCT(V262:AD262, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:U533)=SUM($11:$11)-1, V478+SUMPRODUCT(W262:AE262, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:V533)=SUM($11:$11)-1, W478+SUMPRODUCT(X262:AF262, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:W533)=SUM($11:$11)-1, X478+SUMPRODUCT(Y262:AG262, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:X533)=SUM($11:$11)-1, Y478+SUMPRODUCT(Z262:AH262, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Y533)=SUM($11:$11)-1, Z478+SUMPRODUCT(AA262:AI262, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Z533)=SUM($11:$11)-1, AA478+SUMPRODUCT(AB262:AJ262, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AA533)=SUM($11:$11)-1, AB478+SUMPRODUCT(AC262:AK262, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AB533)=SUM($11:$11)-1, AC478+SUMPRODUCT(AD262:AL262, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AC533)=SUM($11:$11)-1, AD478+SUMPRODUCT(AE262:AM262, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AD533)=SUM($11:$11)-1, AE478+SUMPRODUCT(AF262:AN262, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AE533)=SUM($11:$11)-1, AF478+SUMPRODUCT(AG262:AO262, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AF533)=SUM($11:$11)-1, AG478+SUMPRODUCT(AH262:AP262, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AG533)=SUM($11:$11)-1, AH478+SUMPRODUCT(AI262:AQ262, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AH533)=SUM($11:$11)-1, AI478+SUMPRODUCT(AJ262:AR262, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AI533)=SUM($11:$11)-1, AJ478+SUMPRODUCT(AK262:AS262, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AJ533)=SUM($11:$11)-1, AK478+SUMPRODUCT(AL262:AT262, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AK533)=SUM($11:$11)-1, AL478+SUMPRODUCT(AM262:AU262, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AL533)=SUM($11:$11)-1, AM478+SUMPRODUCT(AN262:AV262, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AM533)=SUM($11:$11)-1, AN478+SUMPRODUCT(AO262:AW262, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AN533)=SUM($11:$11)-1, AO478+SUMPRODUCT(AP262:AX262, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AO533)=SUM($11:$11)-1, AP478+SUMPRODUCT(AQ262:AY262, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AP533)=SUM($11:$11)-1, AQ478+SUMPRODUCT(AR262:AZ262, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AQ533)=SUM($11:$11)-1, AR478+SUMPRODUCT(AS262:BA262, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AR533)=SUM($11:$11)-1, AS478+SUMPRODUCT(AT262:BB262, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AS533)=SUM($11:$11)-1, AT478+SUMPRODUCT(AU262:BC262, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AT533)=SUM($11:$11)-1, AU478+SUMPRODUCT(AV262:BD262, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AU533)=SUM($11:$11)-1, AV478+SUMPRODUCT(AW262:BE262, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AV533)=SUM($11:$11)-1, AW478+SUMPRODUCT(AX262:BF262, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AW533)=SUM($11:$11)-1, AX478+SUMPRODUCT(AY262:BG262, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AX533)=SUM($11:$11)-1, AY478+SUMPRODUCT(AZ262:BH262, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AY533)=SUM($11:$11)-1, AZ478+SUMPRODUCT(BA262:BI262, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AZ533)=SUM($11:$11)-1, BA478+SUMPRODUCT(BB262:BJ262, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BA533)=SUM($11:$11)-1, BB478+SUMPRODUCT(BC262:BK262, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BB533)=SUM($11:$11)-1, BC478+SUMPRODUCT(BD262:BL262, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BC533)=SUM($11:$11)-1, BD478+SUMPRODUCT(BE262:BM262, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BD533)=SUM($11:$11)-1, BE478+SUMPRODUCT(BF262:BN262, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BE533)=SUM($11:$11)-1, BF478+SUMPRODUCT(BG262:BO262, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BF533)=SUM($11:$11)-1, BG478+SUMPRODUCT(BH262:BP262, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BG533)=SUM($11:$11)-1, BH478+SUMPRODUCT(BI262:BQ262, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BH533)=SUM($11:$11)-1, BI478+SUMPRODUCT(BJ262:BR262, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BI533)=SUM($11:$11)-1, BJ478+SUMPRODUCT(BK262:BS262, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BJ533)=SUM($11:$11)-1, BK478+SUMPRODUCT(BL262:BT262, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BK533)=SUM($11:$11)-1, BL478+SUMPRODUCT(BM262:BU262, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BL533)=SUM($11:$11)-1, BM478+SUMPRODUCT(BN262:BV262, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BM533)=SUM($11:$11)-1, BN478+SUMPRODUCT(BO262:BW262, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BN533)=SUM($11:$11)-1, BO478+SUMPRODUCT(BP262:BX262, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BO533)=SUM($11:$11)-1, BP478+SUMPRODUCT(BQ262:BY262, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BP533)=SUM($11:$11)-1, BQ478+SUMPRODUCT(BR262:BZ262, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BQ533)=SUM($11:$11)-1, BR478+SUMPRODUCT(BS262:CA262, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BR533)=SUM($11:$11)-1, BS478+SUMPRODUCT(BT262:CB262, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BS533)=SUM($11:$11)-1, BT478+SUMPRODUCT(BU262:CC262, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BT533)=SUM($11:$11)-1, BU478+SUMPRODUCT(BV262:CD262, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"IF(COUNTA($G534:G534)=SUM($11:$11)-1, H479+SUMPRODUCT(I263:Q263, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:H534)=SUM($11:$11)-1, I479+SUMPRODUCT(J263:R263, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:I534)=SUM($11:$11)-1, J479+SUMPRODUCT(K263:S263, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:J534)=SUM($11:$11)-1, K479+SUMPRODUCT(L263:T263, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:K534)=SUM($11:$11)-1, L479+SUMPRODUCT(M263:U263, 1/M$15:U$15)*L$15, \"\")","v":2.0124552540249248},{"$f":"IF(COUNTA($G534:L534)=SUM($11:$11)-1, M479+SUMPRODUCT(N263:V263, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:M534)=SUM($11:$11)-1, N479+SUMPRODUCT(O263:W263, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:N534)=SUM($11:$11)-1, O479+SUMPRODUCT(P263:X263, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:O534)=SUM($11:$11)-1, P479+SUMPRODUCT(Q263:Y263, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:P534)=SUM($11:$11)-1, Q479+SUMPRODUCT(R263:Z263, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Q534)=SUM($11:$11)-1, R479+SUMPRODUCT(S263:AA263, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:R534)=SUM($11:$11)-1, S479+SUMPRODUCT(T263:AB263, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:S534)=SUM($11:$11)-1, T479+SUMPRODUCT(U263:AC263, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:T534)=SUM($11:$11)-1, U479+SUMPRODUCT(V263:AD263, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:U534)=SUM($11:$11)-1, V479+SUMPRODUCT(W263:AE263, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:V534)=SUM($11:$11)-1, W479+SUMPRODUCT(X263:AF263, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:W534)=SUM($11:$11)-1, X479+SUMPRODUCT(Y263:AG263, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:X534)=SUM($11:$11)-1, Y479+SUMPRODUCT(Z263:AH263, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Y534)=SUM($11:$11)-1, Z479+SUMPRODUCT(AA263:AI263, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Z534)=SUM($11:$11)-1, AA479+SUMPRODUCT(AB263:AJ263, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AA534)=SUM($11:$11)-1, AB479+SUMPRODUCT(AC263:AK263, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AB534)=SUM($11:$11)-1, AC479+SUMPRODUCT(AD263:AL263, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AC534)=SUM($11:$11)-1, AD479+SUMPRODUCT(AE263:AM263, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AD534)=SUM($11:$11)-1, AE479+SUMPRODUCT(AF263:AN263, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AE534)=SUM($11:$11)-1, AF479+SUMPRODUCT(AG263:AO263, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AF534)=SUM($11:$11)-1, AG479+SUMPRODUCT(AH263:AP263, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AG534)=SUM($11:$11)-1, AH479+SUMPRODUCT(AI263:AQ263, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AH534)=SUM($11:$11)-1, AI479+SUMPRODUCT(AJ263:AR263, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AI534)=SUM($11:$11)-1, AJ479+SUMPRODUCT(AK263:AS263, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AJ534)=SUM($11:$11)-1, AK479+SUMPRODUCT(AL263:AT263, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AK534)=SUM($11:$11)-1, AL479+SUMPRODUCT(AM263:AU263, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AL534)=SUM($11:$11)-1, AM479+SUMPRODUCT(AN263:AV263, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AM534)=SUM($11:$11)-1, AN479+SUMPRODUCT(AO263:AW263, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AN534)=SUM($11:$11)-1, AO479+SUMPRODUCT(AP263:AX263, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AO534)=SUM($11:$11)-1, AP479+SUMPRODUCT(AQ263:AY263, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AP534)=SUM($11:$11)-1, AQ479+SUMPRODUCT(AR263:AZ263, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AQ534)=SUM($11:$11)-1, AR479+SUMPRODUCT(AS263:BA263, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AR534)=SUM($11:$11)-1, AS479+SUMPRODUCT(AT263:BB263, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AS534)=SUM($11:$11)-1, AT479+SUMPRODUCT(AU263:BC263, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AT534)=SUM($11:$11)-1, AU479+SUMPRODUCT(AV263:BD263, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AU534)=SUM($11:$11)-1, AV479+SUMPRODUCT(AW263:BE263, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AV534)=SUM($11:$11)-1, AW479+SUMPRODUCT(AX263:BF263, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AW534)=SUM($11:$11)-1, AX479+SUMPRODUCT(AY263:BG263, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AX534)=SUM($11:$11)-1, AY479+SUMPRODUCT(AZ263:BH263, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AY534)=SUM($11:$11)-1, AZ479+SUMPRODUCT(BA263:BI263, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AZ534)=SUM($11:$11)-1, BA479+SUMPRODUCT(BB263:BJ263, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BA534)=SUM($11:$11)-1, BB479+SUMPRODUCT(BC263:BK263, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BB534)=SUM($11:$11)-1, BC479+SUMPRODUCT(BD263:BL263, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BC534)=SUM($11:$11)-1, BD479+SUMPRODUCT(BE263:BM263, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BD534)=SUM($11:$11)-1, BE479+SUMPRODUCT(BF263:BN263, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BE534)=SUM($11:$11)-1, BF479+SUMPRODUCT(BG263:BO263, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BF534)=SUM($11:$11)-1, BG479+SUMPRODUCT(BH263:BP263, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BG534)=SUM($11:$11)-1, BH479+SUMPRODUCT(BI263:BQ263, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BH534)=SUM($11:$11)-1, BI479+SUMPRODUCT(BJ263:BR263, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BI534)=SUM($11:$11)-1, BJ479+SUMPRODUCT(BK263:BS263, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BJ534)=SUM($11:$11)-1, BK479+SUMPRODUCT(BL263:BT263, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BK534)=SUM($11:$11)-1, BL479+SUMPRODUCT(BM263:BU263, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BL534)=SUM($11:$11)-1, BM479+SUMPRODUCT(BN263:BV263, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BM534)=SUM($11:$11)-1, BN479+SUMPRODUCT(BO263:BW263, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BN534)=SUM($11:$11)-1, BO479+SUMPRODUCT(BP263:BX263, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BO534)=SUM($11:$11)-1, BP479+SUMPRODUCT(BQ263:BY263, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BP534)=SUM($11:$11)-1, BQ479+SUMPRODUCT(BR263:BZ263, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BQ534)=SUM($11:$11)-1, BR479+SUMPRODUCT(BS263:CA263, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BR534)=SUM($11:$11)-1, BS479+SUMPRODUCT(BT263:CB263, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BS534)=SUM($11:$11)-1, BT479+SUMPRODUCT(BU263:CC263, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BT534)=SUM($11:$11)-1, BU479+SUMPRODUCT(BV263:CD263, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Information & Communication Technology",null,null,{"$f":"IF(COUNTA($G535:G535)=SUM($11:$11)-1, H480+SUMPRODUCT(I264:Q264, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:H535)=SUM($11:$11)-1, I480+SUMPRODUCT(J264:R264, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:I535)=SUM($11:$11)-1, J480+SUMPRODUCT(K264:S264, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:J535)=SUM($11:$11)-1, K480+SUMPRODUCT(L264:T264, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:K535)=SUM($11:$11)-1, L480+SUMPRODUCT(M264:U264, 1/M$15:U$15)*L$15, \"\")","v":49.17782641584671},{"$f":"IF(COUNTA($G535:L535)=SUM($11:$11)-1, M480+SUMPRODUCT(N264:V264, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:M535)=SUM($11:$11)-1, N480+SUMPRODUCT(O264:W264, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:N535)=SUM($11:$11)-1, O480+SUMPRODUCT(P264:X264, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:O535)=SUM($11:$11)-1, P480+SUMPRODUCT(Q264:Y264, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:P535)=SUM($11:$11)-1, Q480+SUMPRODUCT(R264:Z264, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Q535)=SUM($11:$11)-1, R480+SUMPRODUCT(S264:AA264, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:R535)=SUM($11:$11)-1, S480+SUMPRODUCT(T264:AB264, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:S535)=SUM($11:$11)-1, T480+SUMPRODUCT(U264:AC264, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:T535)=SUM($11:$11)-1, U480+SUMPRODUCT(V264:AD264, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:U535)=SUM($11:$11)-1, V480+SUMPRODUCT(W264:AE264, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:V535)=SUM($11:$11)-1, W480+SUMPRODUCT(X264:AF264, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:W535)=SUM($11:$11)-1, X480+SUMPRODUCT(Y264:AG264, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:X535)=SUM($11:$11)-1, Y480+SUMPRODUCT(Z264:AH264, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Y535)=SUM($11:$11)-1, Z480+SUMPRODUCT(AA264:AI264, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Z535)=SUM($11:$11)-1, AA480+SUMPRODUCT(AB264:AJ264, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AA535)=SUM($11:$11)-1, AB480+SUMPRODUCT(AC264:AK264, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AB535)=SUM($11:$11)-1, AC480+SUMPRODUCT(AD264:AL264, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AC535)=SUM($11:$11)-1, AD480+SUMPRODUCT(AE264:AM264, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AD535)=SUM($11:$11)-1, AE480+SUMPRODUCT(AF264:AN264, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AE535)=SUM($11:$11)-1, AF480+SUMPRODUCT(AG264:AO264, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AF535)=SUM($11:$11)-1, AG480+SUMPRODUCT(AH264:AP264, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AG535)=SUM($11:$11)-1, AH480+SUMPRODUCT(AI264:AQ264, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AH535)=SUM($11:$11)-1, AI480+SUMPRODUCT(AJ264:AR264, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AI535)=SUM($11:$11)-1, AJ480+SUMPRODUCT(AK264:AS264, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AJ535)=SUM($11:$11)-1, AK480+SUMPRODUCT(AL264:AT264, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AK535)=SUM($11:$11)-1, AL480+SUMPRODUCT(AM264:AU264, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AL535)=SUM($11:$11)-1, AM480+SUMPRODUCT(AN264:AV264, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AM535)=SUM($11:$11)-1, AN480+SUMPRODUCT(AO264:AW264, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AN535)=SUM($11:$11)-1, AO480+SUMPRODUCT(AP264:AX264, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AO535)=SUM($11:$11)-1, AP480+SUMPRODUCT(AQ264:AY264, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AP535)=SUM($11:$11)-1, AQ480+SUMPRODUCT(AR264:AZ264, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AQ535)=SUM($11:$11)-1, AR480+SUMPRODUCT(AS264:BA264, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AR535)=SUM($11:$11)-1, AS480+SUMPRODUCT(AT264:BB264, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AS535)=SUM($11:$11)-1, AT480+SUMPRODUCT(AU264:BC264, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AT535)=SUM($11:$11)-1, AU480+SUMPRODUCT(AV264:BD264, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AU535)=SUM($11:$11)-1, AV480+SUMPRODUCT(AW264:BE264, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AV535)=SUM($11:$11)-1, AW480+SUMPRODUCT(AX264:BF264, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AW535)=SUM($11:$11)-1, AX480+SUMPRODUCT(AY264:BG264, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AX535)=SUM($11:$11)-1, AY480+SUMPRODUCT(AZ264:BH264, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AY535)=SUM($11:$11)-1, AZ480+SUMPRODUCT(BA264:BI264, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AZ535)=SUM($11:$11)-1, BA480+SUMPRODUCT(BB264:BJ264, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BA535)=SUM($11:$11)-1, BB480+SUMPRODUCT(BC264:BK264, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BB535)=SUM($11:$11)-1, BC480+SUMPRODUCT(BD264:BL264, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BC535)=SUM($11:$11)-1, BD480+SUMPRODUCT(BE264:BM264, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BD535)=SUM($11:$11)-1, BE480+SUMPRODUCT(BF264:BN264, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BE535)=SUM($11:$11)-1, BF480+SUMPRODUCT(BG264:BO264, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BF535)=SUM($11:$11)-1, BG480+SUMPRODUCT(BH264:BP264, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BG535)=SUM($11:$11)-1, BH480+SUMPRODUCT(BI264:BQ264, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BH535)=SUM($11:$11)-1, BI480+SUMPRODUCT(BJ264:BR264, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BI535)=SUM($11:$11)-1, BJ480+SUMPRODUCT(BK264:BS264, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BJ535)=SUM($11:$11)-1, BK480+SUMPRODUCT(BL264:BT264, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BK535)=SUM($11:$11)-1, BL480+SUMPRODUCT(BM264:BU264, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BL535)=SUM($11:$11)-1, BM480+SUMPRODUCT(BN264:BV264, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BM535)=SUM($11:$11)-1, BN480+SUMPRODUCT(BO264:BW264, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BN535)=SUM($11:$11)-1, BO480+SUMPRODUCT(BP264:BX264, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BO535)=SUM($11:$11)-1, BP480+SUMPRODUCT(BQ264:BY264, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BP535)=SUM($11:$11)-1, BQ480+SUMPRODUCT(BR264:BZ264, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BQ535)=SUM($11:$11)-1, BR480+SUMPRODUCT(BS264:CA264, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BR535)=SUM($11:$11)-1, BS480+SUMPRODUCT(BT264:CB264, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BS535)=SUM($11:$11)-1, BT480+SUMPRODUCT(BU264:CC264, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BT535)=SUM($11:$11)-1, BU480+SUMPRODUCT(BV264:CD264, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,null,{"$f":"IF(COUNTA($G536:G536)=SUM($11:$11)-1, H481+SUMPRODUCT(I265:Q265, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:H536)=SUM($11:$11)-1, I481+SUMPRODUCT(J265:R265, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:I536)=SUM($11:$11)-1, J481+SUMPRODUCT(K265:S265, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:J536)=SUM($11:$11)-1, K481+SUMPRODUCT(L265:T265, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:K536)=SUM($11:$11)-1, L481+SUMPRODUCT(M265:U265, 1/M$15:U$15)*L$15, \"\")","v":6.152681511955385},{"$f":"IF(COUNTA($G536:L536)=SUM($11:$11)-1, M481+SUMPRODUCT(N265:V265, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:M536)=SUM($11:$11)-1, N481+SUMPRODUCT(O265:W265, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:N536)=SUM($11:$11)-1, O481+SUMPRODUCT(P265:X265, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:O536)=SUM($11:$11)-1, P481+SUMPRODUCT(Q265:Y265, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:P536)=SUM($11:$11)-1, Q481+SUMPRODUCT(R265:Z265, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Q536)=SUM($11:$11)-1, R481+SUMPRODUCT(S265:AA265, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:R536)=SUM($11:$11)-1, S481+SUMPRODUCT(T265:AB265, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:S536)=SUM($11:$11)-1, T481+SUMPRODUCT(U265:AC265, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:T536)=SUM($11:$11)-1, U481+SUMPRODUCT(V265:AD265, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:U536)=SUM($11:$11)-1, V481+SUMPRODUCT(W265:AE265, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:V536)=SUM($11:$11)-1, W481+SUMPRODUCT(X265:AF265, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:W536)=SUM($11:$11)-1, X481+SUMPRODUCT(Y265:AG265, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:X536)=SUM($11:$11)-1, Y481+SUMPRODUCT(Z265:AH265, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Y536)=SUM($11:$11)-1, Z481+SUMPRODUCT(AA265:AI265, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Z536)=SUM($11:$11)-1, AA481+SUMPRODUCT(AB265:AJ265, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AA536)=SUM($11:$11)-1, AB481+SUMPRODUCT(AC265:AK265, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AB536)=SUM($11:$11)-1, AC481+SUMPRODUCT(AD265:AL265, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AC536)=SUM($11:$11)-1, AD481+SUMPRODUCT(AE265:AM265, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AD536)=SUM($11:$11)-1, AE481+SUMPRODUCT(AF265:AN265, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AE536)=SUM($11:$11)-1, AF481+SUMPRODUCT(AG265:AO265, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AF536)=SUM($11:$11)-1, AG481+SUMPRODUCT(AH265:AP265, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AG536)=SUM($11:$11)-1, AH481+SUMPRODUCT(AI265:AQ265, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AH536)=SUM($11:$11)-1, AI481+SUMPRODUCT(AJ265:AR265, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AI536)=SUM($11:$11)-1, AJ481+SUMPRODUCT(AK265:AS265, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AJ536)=SUM($11:$11)-1, AK481+SUMPRODUCT(AL265:AT265, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AK536)=SUM($11:$11)-1, AL481+SUMPRODUCT(AM265:AU265, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AL536)=SUM($11:$11)-1, AM481+SUMPRODUCT(AN265:AV265, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AM536)=SUM($11:$11)-1, AN481+SUMPRODUCT(AO265:AW265, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AN536)=SUM($11:$11)-1, AO481+SUMPRODUCT(AP265:AX265, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AO536)=SUM($11:$11)-1, AP481+SUMPRODUCT(AQ265:AY265, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AP536)=SUM($11:$11)-1, AQ481+SUMPRODUCT(AR265:AZ265, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AQ536)=SUM($11:$11)-1, AR481+SUMPRODUCT(AS265:BA265, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AR536)=SUM($11:$11)-1, AS481+SUMPRODUCT(AT265:BB265, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AS536)=SUM($11:$11)-1, AT481+SUMPRODUCT(AU265:BC265, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AT536)=SUM($11:$11)-1, AU481+SUMPRODUCT(AV265:BD265, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AU536)=SUM($11:$11)-1, AV481+SUMPRODUCT(AW265:BE265, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AV536)=SUM($11:$11)-1, AW481+SUMPRODUCT(AX265:BF265, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AW536)=SUM($11:$11)-1, AX481+SUMPRODUCT(AY265:BG265, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AX536)=SUM($11:$11)-1, AY481+SUMPRODUCT(AZ265:BH265, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AY536)=SUM($11:$11)-1, AZ481+SUMPRODUCT(BA265:BI265, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AZ536)=SUM($11:$11)-1, BA481+SUMPRODUCT(BB265:BJ265, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BA536)=SUM($11:$11)-1, BB481+SUMPRODUCT(BC265:BK265, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BB536)=SUM($11:$11)-1, BC481+SUMPRODUCT(BD265:BL265, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BC536)=SUM($11:$11)-1, BD481+SUMPRODUCT(BE265:BM265, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BD536)=SUM($11:$11)-1, BE481+SUMPRODUCT(BF265:BN265, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BE536)=SUM($11:$11)-1, BF481+SUMPRODUCT(BG265:BO265, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BF536)=SUM($11:$11)-1, BG481+SUMPRODUCT(BH265:BP265, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BG536)=SUM($11:$11)-1, BH481+SUMPRODUCT(BI265:BQ265, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BH536)=SUM($11:$11)-1, BI481+SUMPRODUCT(BJ265:BR265, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BI536)=SUM($11:$11)-1, BJ481+SUMPRODUCT(BK265:BS265, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BJ536)=SUM($11:$11)-1, BK481+SUMPRODUCT(BL265:BT265, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BK536)=SUM($11:$11)-1, BL481+SUMPRODUCT(BM265:BU265, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BL536)=SUM($11:$11)-1, BM481+SUMPRODUCT(BN265:BV265, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BM536)=SUM($11:$11)-1, BN481+SUMPRODUCT(BO265:BW265, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BN536)=SUM($11:$11)-1, BO481+SUMPRODUCT(BP265:BX265, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BO536)=SUM($11:$11)-1, BP481+SUMPRODUCT(BQ265:BY265, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BP536)=SUM($11:$11)-1, BQ481+SUMPRODUCT(BR265:BZ265, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BQ536)=SUM($11:$11)-1, BR481+SUMPRODUCT(BS265:CA265, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BR536)=SUM($11:$11)-1, BS481+SUMPRODUCT(BT265:CB265, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BS536)=SUM($11:$11)-1, BT481+SUMPRODUCT(BU265:CC265, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BT536)=SUM($11:$11)-1, BU481+SUMPRODUCT(BV265:CD265, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Motor Vehicles",null,null,{"$f":"IF(COUNTA($G537:G537)=SUM($11:$11)-1, H482+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:H537)=SUM($11:$11)-1, I482+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:I537)=SUM($11:$11)-1, J482+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:J537)=SUM($11:$11)-1, K482+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:K537)=SUM($11:$11)-1, L482+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":2.837784459681155},{"$f":"IF(COUNTA($G537:L537)=SUM($11:$11)-1, M482+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:M537)=SUM($11:$11)-1, N482+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:N537)=SUM($11:$11)-1, O482+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:O537)=SUM($11:$11)-1, P482+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:P537)=SUM($11:$11)-1, Q482+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Q537)=SUM($11:$11)-1, R482+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:R537)=SUM($11:$11)-1, S482+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:S537)=SUM($11:$11)-1, T482+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:T537)=SUM($11:$11)-1, U482+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:U537)=SUM($11:$11)-1, V482+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:V537)=SUM($11:$11)-1, W482+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:W537)=SUM($11:$11)-1, X482+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:X537)=SUM($11:$11)-1, Y482+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Y537)=SUM($11:$11)-1, Z482+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Z537)=SUM($11:$11)-1, AA482+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AA537)=SUM($11:$11)-1, AB482+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AB537)=SUM($11:$11)-1, AC482+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AC537)=SUM($11:$11)-1, AD482+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AD537)=SUM($11:$11)-1, AE482+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AE537)=SUM($11:$11)-1, AF482+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AF537)=SUM($11:$11)-1, AG482+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AG537)=SUM($11:$11)-1, AH482+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AH537)=SUM($11:$11)-1, AI482+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AI537)=SUM($11:$11)-1, AJ482+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AJ537)=SUM($11:$11)-1, AK482+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AK537)=SUM($11:$11)-1, AL482+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AL537)=SUM($11:$11)-1, AM482+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AM537)=SUM($11:$11)-1, AN482+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AN537)=SUM($11:$11)-1, AO482+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AO537)=SUM($11:$11)-1, AP482+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AP537)=SUM($11:$11)-1, AQ482+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AQ537)=SUM($11:$11)-1, AR482+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AR537)=SUM($11:$11)-1, AS482+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AS537)=SUM($11:$11)-1, AT482+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AT537)=SUM($11:$11)-1, AU482+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AU537)=SUM($11:$11)-1, AV482+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AV537)=SUM($11:$11)-1, AW482+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AW537)=SUM($11:$11)-1, AX482+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AX537)=SUM($11:$11)-1, AY482+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AY537)=SUM($11:$11)-1, AZ482+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AZ537)=SUM($11:$11)-1, BA482+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BA537)=SUM($11:$11)-1, BB482+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BB537)=SUM($11:$11)-1, BC482+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BC537)=SUM($11:$11)-1, BD482+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BD537)=SUM($11:$11)-1, BE482+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BE537)=SUM($11:$11)-1, BF482+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BF537)=SUM($11:$11)-1, BG482+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BG537)=SUM($11:$11)-1, BH482+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BH537)=SUM($11:$11)-1, BI482+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BI537)=SUM($11:$11)-1, BJ482+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BJ537)=SUM($11:$11)-1, BK482+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BK537)=SUM($11:$11)-1, BL482+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BL537)=SUM($11:$11)-1, BM482+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BM537)=SUM($11:$11)-1, BN482+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BN537)=SUM($11:$11)-1, BO482+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BO537)=SUM($11:$11)-1, BP482+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BP537)=SUM($11:$11)-1, BQ482+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BQ537)=SUM($11:$11)-1, BR482+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BR537)=SUM($11:$11)-1, BS482+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BS537)=SUM($11:$11)-1, BT482+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BT537)=SUM($11:$11)-1, BU482+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"FY15-19 Buildings",null,null,{"$f":"IF(COUNTA($G538:G538)=SUM($11:$11)-1, H483+SUMPRODUCT(I267:Q267, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:H538)=SUM($11:$11)-1, I483+SUMPRODUCT(J267:R267, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:I538)=SUM($11:$11)-1, J483+SUMPRODUCT(K267:S267, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:J538)=SUM($11:$11)-1, K483+SUMPRODUCT(L267:T267, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:K538)=SUM($11:$11)-1, L483+SUMPRODUCT(M267:U267, 1/M$15:U$15)*L$15, \"\")","v":42.35209257924496},{"$f":"IF(COUNTA($G538:L538)=SUM($11:$11)-1, M483+SUMPRODUCT(N267:V267, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:M538)=SUM($11:$11)-1, N483+SUMPRODUCT(O267:W267, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:N538)=SUM($11:$11)-1, O483+SUMPRODUCT(P267:X267, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:O538)=SUM($11:$11)-1, P483+SUMPRODUCT(Q267:Y267, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:P538)=SUM($11:$11)-1, Q483+SUMPRODUCT(R267:Z267, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Q538)=SUM($11:$11)-1, R483+SUMPRODUCT(S267:AA267, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:R538)=SUM($11:$11)-1, S483+SUMPRODUCT(T267:AB267, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:S538)=SUM($11:$11)-1, T483+SUMPRODUCT(U267:AC267, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:T538)=SUM($11:$11)-1, U483+SUMPRODUCT(V267:AD267, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:U538)=SUM($11:$11)-1, V483+SUMPRODUCT(W267:AE267, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:V538)=SUM($11:$11)-1, W483+SUMPRODUCT(X267:AF267, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:W538)=SUM($11:$11)-1, X483+SUMPRODUCT(Y267:AG267, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:X538)=SUM($11:$11)-1, Y483+SUMPRODUCT(Z267:AH267, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Y538)=SUM($11:$11)-1, Z483+SUMPRODUCT(AA267:AI267, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Z538)=SUM($11:$11)-1, AA483+SUMPRODUCT(AB267:AJ267, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AA538)=SUM($11:$11)-1, AB483+SUMPRODUCT(AC267:AK267, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AB538)=SUM($11:$11)-1, AC483+SUMPRODUCT(AD267:AL267, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AC538)=SUM($11:$11)-1, AD483+SUMPRODUCT(AE267:AM267, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AD538)=SUM($11:$11)-1, AE483+SUMPRODUCT(AF267:AN267, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AE538)=SUM($11:$11)-1, AF483+SUMPRODUCT(AG267:AO267, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AF538)=SUM($11:$11)-1, AG483+SUMPRODUCT(AH267:AP267, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AG538)=SUM($11:$11)-1, AH483+SUMPRODUCT(AI267:AQ267, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AH538)=SUM($11:$11)-1, AI483+SUMPRODUCT(AJ267:AR267, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AI538)=SUM($11:$11)-1, AJ483+SUMPRODUCT(AK267:AS267, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AJ538)=SUM($11:$11)-1, AK483+SUMPRODUCT(AL267:AT267, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AK538)=SUM($11:$11)-1, AL483+SUMPRODUCT(AM267:AU267, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AL538)=SUM($11:$11)-1, AM483+SUMPRODUCT(AN267:AV267, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AM538)=SUM($11:$11)-1, AN483+SUMPRODUCT(AO267:AW267, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AN538)=SUM($11:$11)-1, AO483+SUMPRODUCT(AP267:AX267, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AO538)=SUM($11:$11)-1, AP483+SUMPRODUCT(AQ267:AY267, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AP538)=SUM($11:$11)-1, AQ483+SUMPRODUCT(AR267:AZ267, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AQ538)=SUM($11:$11)-1, AR483+SUMPRODUCT(AS267:BA267, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AR538)=SUM($11:$11)-1, AS483+SUMPRODUCT(AT267:BB267, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AS538)=SUM($11:$11)-1, AT483+SUMPRODUCT(AU267:BC267, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AT538)=SUM($11:$11)-1, AU483+SUMPRODUCT(AV267:BD267, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AU538)=SUM($11:$11)-1, AV483+SUMPRODUCT(AW267:BE267, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AV538)=SUM($11:$11)-1, AW483+SUMPRODUCT(AX267:BF267, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AW538)=SUM($11:$11)-1, AX483+SUMPRODUCT(AY267:BG267, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AX538)=SUM($11:$11)-1, AY483+SUMPRODUCT(AZ267:BH267, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AY538)=SUM($11:$11)-1, AZ483+SUMPRODUCT(BA267:BI267, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AZ538)=SUM($11:$11)-1, BA483+SUMPRODUCT(BB267:BJ267, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BA538)=SUM($11:$11)-1, BB483+SUMPRODUCT(BC267:BK267, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BB538)=SUM($11:$11)-1, BC483+SUMPRODUCT(BD267:BL267, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BC538)=SUM($11:$11)-1, BD483+SUMPRODUCT(BE267:BM267, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BD538)=SUM($11:$11)-1, BE483+SUMPRODUCT(BF267:BN267, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BE538)=SUM($11:$11)-1, BF483+SUMPRODUCT(BG267:BO267, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BF538)=SUM($11:$11)-1, BG483+SUMPRODUCT(BH267:BP267, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BG538)=SUM($11:$11)-1, BH483+SUMPRODUCT(BI267:BQ267, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BH538)=SUM($11:$11)-1, BI483+SUMPRODUCT(BJ267:BR267, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BI538)=SUM($11:$11)-1, BJ483+SUMPRODUCT(BK267:BS267, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BJ538)=SUM($11:$11)-1, BK483+SUMPRODUCT(BL267:BT267, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BK538)=SUM($11:$11)-1, BL483+SUMPRODUCT(BM267:BU267, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BL538)=SUM($11:$11)-1, BM483+SUMPRODUCT(BN267:BV267, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BM538)=SUM($11:$11)-1, BN483+SUMPRODUCT(BO267:BW267, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BN538)=SUM($11:$11)-1, BO483+SUMPRODUCT(BP267:BX267, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BO538)=SUM($11:$11)-1, BP483+SUMPRODUCT(BQ267:BY267, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BP538)=SUM($11:$11)-1, BQ483+SUMPRODUCT(BR267:BZ267, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BQ538)=SUM($11:$11)-1, BR483+SUMPRODUCT(BS267:CA267, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BR538)=SUM($11:$11)-1, BS483+SUMPRODUCT(BT267:CB267, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BS538)=SUM($11:$11)-1, BT483+SUMPRODUCT(BU267:CC267, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BT538)=SUM($11:$11)-1, BU483+SUMPRODUCT(BV267:CD267, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Sub-transmission lines and cables",null,null,{"$f":"IF(COUNTA($G539:G539)=SUM($11:$11)-1, H484+SUMPRODUCT(I268:Q268, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:H539)=SUM($11:$11)-1, I484+SUMPRODUCT(J268:R268, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:I539)=SUM($11:$11)-1, J484+SUMPRODUCT(K268:S268, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:J539)=SUM($11:$11)-1, K484+SUMPRODUCT(L268:T268, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:K539)=SUM($11:$11)-1, L484+SUMPRODUCT(M268:U268, 1/M$15:U$15)*L$15, \"\")","v":172.62546465931567},{"$f":"IF(COUNTA($G539:L539)=SUM($11:$11)-1, M484+SUMPRODUCT(N268:V268, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:M539)=SUM($11:$11)-1, N484+SUMPRODUCT(O268:W268, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:N539)=SUM($11:$11)-1, O484+SUMPRODUCT(P268:X268, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:O539)=SUM($11:$11)-1, P484+SUMPRODUCT(Q268:Y268, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:P539)=SUM($11:$11)-1, Q484+SUMPRODUCT(R268:Z268, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Q539)=SUM($11:$11)-1, R484+SUMPRODUCT(S268:AA268, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:R539)=SUM($11:$11)-1, S484+SUMPRODUCT(T268:AB268, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:S539)=SUM($11:$11)-1, T484+SUMPRODUCT(U268:AC268, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:T539)=SUM($11:$11)-1, U484+SUMPRODUCT(V268:AD268, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:U539)=SUM($11:$11)-1, V484+SUMPRODUCT(W268:AE268, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:V539)=SUM($11:$11)-1, W484+SUMPRODUCT(X268:AF268, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:W539)=SUM($11:$11)-1, X484+SUMPRODUCT(Y268:AG268, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:X539)=SUM($11:$11)-1, Y484+SUMPRODUCT(Z268:AH268, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Y539)=SUM($11:$11)-1, Z484+SUMPRODUCT(AA268:AI268, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Z539)=SUM($11:$11)-1, AA484+SUMPRODUCT(AB268:AJ268, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AA539)=SUM($11:$11)-1, AB484+SUMPRODUCT(AC268:AK268, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AB539)=SUM($11:$11)-1, AC484+SUMPRODUCT(AD268:AL268, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AC539)=SUM($11:$11)-1, AD484+SUMPRODUCT(AE268:AM268, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AD539)=SUM($11:$11)-1, AE484+SUMPRODUCT(AF268:AN268, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AE539)=SUM($11:$11)-1, AF484+SUMPRODUCT(AG268:AO268, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AF539)=SUM($11:$11)-1, AG484+SUMPRODUCT(AH268:AP268, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AG539)=SUM($11:$11)-1, AH484+SUMPRODUCT(AI268:AQ268, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AH539)=SUM($11:$11)-1, AI484+SUMPRODUCT(AJ268:AR268, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AI539)=SUM($11:$11)-1, AJ484+SUMPRODUCT(AK268:AS268, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AJ539)=SUM($11:$11)-1, AK484+SUMPRODUCT(AL268:AT268, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AK539)=SUM($11:$11)-1, AL484+SUMPRODUCT(AM268:AU268, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AL539)=SUM($11:$11)-1, AM484+SUMPRODUCT(AN268:AV268, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AM539)=SUM($11:$11)-1, AN484+SUMPRODUCT(AO268:AW268, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AN539)=SUM($11:$11)-1, AO484+SUMPRODUCT(AP268:AX268, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AO539)=SUM($11:$11)-1, AP484+SUMPRODUCT(AQ268:AY268, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AP539)=SUM($11:$11)-1, AQ484+SUMPRODUCT(AR268:AZ268, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AQ539)=SUM($11:$11)-1, AR484+SUMPRODUCT(AS268:BA268, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AR539)=SUM($11:$11)-1, AS484+SUMPRODUCT(AT268:BB268, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AS539)=SUM($11:$11)-1, AT484+SUMPRODUCT(AU268:BC268, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AT539)=SUM($11:$11)-1, AU484+SUMPRODUCT(AV268:BD268, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AU539)=SUM($11:$11)-1, AV484+SUMPRODUCT(AW268:BE268, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AV539)=SUM($11:$11)-1, AW484+SUMPRODUCT(AX268:BF268, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AW539)=SUM($11:$11)-1, AX484+SUMPRODUCT(AY268:BG268, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AX539)=SUM($11:$11)-1, AY484+SUMPRODUCT(AZ268:BH268, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AY539)=SUM($11:$11)-1, AZ484+SUMPRODUCT(BA268:BI268, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AZ539)=SUM($11:$11)-1, BA484+SUMPRODUCT(BB268:BJ268, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BA539)=SUM($11:$11)-1, BB484+SUMPRODUCT(BC268:BK268, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BB539)=SUM($11:$11)-1, BC484+SUMPRODUCT(BD268:BL268, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BC539)=SUM($11:$11)-1, BD484+SUMPRODUCT(BE268:BM268, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BD539)=SUM($11:$11)-1, BE484+SUMPRODUCT(BF268:BN268, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BE539)=SUM($11:$11)-1, BF484+SUMPRODUCT(BG268:BO268, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BF539)=SUM($11:$11)-1, BG484+SUMPRODUCT(BH268:BP268, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BG539)=SUM($11:$11)-1, BH484+SUMPRODUCT(BI268:BQ268, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BH539)=SUM($11:$11)-1, BI484+SUMPRODUCT(BJ268:BR268, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BI539)=SUM($11:$11)-1, BJ484+SUMPRODUCT(BK268:BS268, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BJ539)=SUM($11:$11)-1, BK484+SUMPRODUCT(BL268:BT268, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BK539)=SUM($11:$11)-1, BL484+SUMPRODUCT(BM268:BU268, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BL539)=SUM($11:$11)-1, BM484+SUMPRODUCT(BN268:BV268, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BM539)=SUM($11:$11)-1, BN484+SUMPRODUCT(BO268:BW268, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BN539)=SUM($11:$11)-1, BO484+SUMPRODUCT(BP268:BX268, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BO539)=SUM($11:$11)-1, BP484+SUMPRODUCT(BQ268:BY268, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BP539)=SUM($11:$11)-1, BQ484+SUMPRODUCT(BR268:BZ268, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BQ539)=SUM($11:$11)-1, BR484+SUMPRODUCT(BS268:CA268, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BR539)=SUM($11:$11)-1, BS484+SUMPRODUCT(BT268:CB268, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BS539)=SUM($11:$11)-1, BT484+SUMPRODUCT(BU268:CC268, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BT539)=SUM($11:$11)-1, BU484+SUMPRODUCT(BV268:CD268, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Distribution lines and cables",null,null,{"$f":"IF(COUNTA($G540:G540)=SUM($11:$11)-1, H485+SUMPRODUCT(I269:Q269, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:H540)=SUM($11:$11)-1, I485+SUMPRODUCT(J269:R269, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:I540)=SUM($11:$11)-1, J485+SUMPRODUCT(K269:S269, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:J540)=SUM($11:$11)-1, K485+SUMPRODUCT(L269:T269, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:K540)=SUM($11:$11)-1, L485+SUMPRODUCT(M269:U269, 1/M$15:U$15)*L$15, \"\")","v":395.67070632640997},{"$f":"IF(COUNTA($G540:L540)=SUM($11:$11)-1, M485+SUMPRODUCT(N269:V269, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:M540)=SUM($11:$11)-1, N485+SUMPRODUCT(O269:W269, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:N540)=SUM($11:$11)-1, O485+SUMPRODUCT(P269:X269, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:O540)=SUM($11:$11)-1, P485+SUMPRODUCT(Q269:Y269, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:P540)=SUM($11:$11)-1, Q485+SUMPRODUCT(R269:Z269, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Q540)=SUM($11:$11)-1, R485+SUMPRODUCT(S269:AA269, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:R540)=SUM($11:$11)-1, S485+SUMPRODUCT(T269:AB269, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:S540)=SUM($11:$11)-1, T485+SUMPRODUCT(U269:AC269, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:T540)=SUM($11:$11)-1, U485+SUMPRODUCT(V269:AD269, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:U540)=SUM($11:$11)-1, V485+SUMPRODUCT(W269:AE269, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:V540)=SUM($11:$11)-1, W485+SUMPRODUCT(X269:AF269, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:W540)=SUM($11:$11)-1, X485+SUMPRODUCT(Y269:AG269, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:X540)=SUM($11:$11)-1, Y485+SUMPRODUCT(Z269:AH269, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Y540)=SUM($11:$11)-1, Z485+SUMPRODUCT(AA269:AI269, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Z540)=SUM($11:$11)-1, AA485+SUMPRODUCT(AB269:AJ269, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AA540)=SUM($11:$11)-1, AB485+SUMPRODUCT(AC269:AK269, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AB540)=SUM($11:$11)-1, AC485+SUMPRODUCT(AD269:AL269, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AC540)=SUM($11:$11)-1, AD485+SUMPRODUCT(AE269:AM269, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AD540)=SUM($11:$11)-1, AE485+SUMPRODUCT(AF269:AN269, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AE540)=SUM($11:$11)-1, AF485+SUMPRODUCT(AG269:AO269, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AF540)=SUM($11:$11)-1, AG485+SUMPRODUCT(AH269:AP269, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AG540)=SUM($11:$11)-1, AH485+SUMPRODUCT(AI269:AQ269, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AH540)=SUM($11:$11)-1, AI485+SUMPRODUCT(AJ269:AR269, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AI540)=SUM($11:$11)-1, AJ485+SUMPRODUCT(AK269:AS269, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AJ540)=SUM($11:$11)-1, AK485+SUMPRODUCT(AL269:AT269, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AK540)=SUM($11:$11)-1, AL485+SUMPRODUCT(AM269:AU269, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AL540)=SUM($11:$11)-1, AM485+SUMPRODUCT(AN269:AV269, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AM540)=SUM($11:$11)-1, AN485+SUMPRODUCT(AO269:AW269, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AN540)=SUM($11:$11)-1, AO485+SUMPRODUCT(AP269:AX269, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AO540)=SUM($11:$11)-1, AP485+SUMPRODUCT(AQ269:AY269, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AP540)=SUM($11:$11)-1, AQ485+SUMPRODUCT(AR269:AZ269, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AQ540)=SUM($11:$11)-1, AR485+SUMPRODUCT(AS269:BA269, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AR540)=SUM($11:$11)-1, AS485+SUMPRODUCT(AT269:BB269, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AS540)=SUM($11:$11)-1, AT485+SUMPRODUCT(AU269:BC269, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AT540)=SUM($11:$11)-1, AU485+SUMPRODUCT(AV269:BD269, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AU540)=SUM($11:$11)-1, AV485+SUMPRODUCT(AW269:BE269, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AV540)=SUM($11:$11)-1, AW485+SUMPRODUCT(AX269:BF269, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AW540)=SUM($11:$11)-1, AX485+SUMPRODUCT(AY269:BG269, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AX540)=SUM($11:$11)-1, AY485+SUMPRODUCT(AZ269:BH269, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AY540)=SUM($11:$11)-1, AZ485+SUMPRODUCT(BA269:BI269, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AZ540)=SUM($11:$11)-1, BA485+SUMPRODUCT(BB269:BJ269, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BA540)=SUM($11:$11)-1, BB485+SUMPRODUCT(BC269:BK269, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BB540)=SUM($11:$11)-1, BC485+SUMPRODUCT(BD269:BL269, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BC540)=SUM($11:$11)-1, BD485+SUMPRODUCT(BE269:BM269, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BD540)=SUM($11:$11)-1, BE485+SUMPRODUCT(BF269:BN269, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BE540)=SUM($11:$11)-1, BF485+SUMPRODUCT(BG269:BO269, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BF540)=SUM($11:$11)-1, BG485+SUMPRODUCT(BH269:BP269, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BG540)=SUM($11:$11)-1, BH485+SUMPRODUCT(BI269:BQ269, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BH540)=SUM($11:$11)-1, BI485+SUMPRODUCT(BJ269:BR269, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BI540)=SUM($11:$11)-1, BJ485+SUMPRODUCT(BK269:BS269, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BJ540)=SUM($11:$11)-1, BK485+SUMPRODUCT(BL269:BT269, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BK540)=SUM($11:$11)-1, BL485+SUMPRODUCT(BM269:BU269, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BL540)=SUM($11:$11)-1, BM485+SUMPRODUCT(BN269:BV269, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BM540)=SUM($11:$11)-1, BN485+SUMPRODUCT(BO269:BW269, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BN540)=SUM($11:$11)-1, BO485+SUMPRODUCT(BP269:BX269, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BO540)=SUM($11:$11)-1, BP485+SUMPRODUCT(BQ269:BY269, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BP540)=SUM($11:$11)-1, BQ485+SUMPRODUCT(BR269:BZ269, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BQ540)=SUM($11:$11)-1, BR485+SUMPRODUCT(BS269:CA269, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BR540)=SUM($11:$11)-1, BS485+SUMPRODUCT(BT269:CB269, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BS540)=SUM($11:$11)-1, BT485+SUMPRODUCT(BU269:CC269, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BT540)=SUM($11:$11)-1, BU485+SUMPRODUCT(BV269:CD269, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Substations",null,null,{"$f":"IF(COUNTA($G541:G541)=SUM($11:$11)-1, H486+SUMPRODUCT(I270:Q270, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:H541)=SUM($11:$11)-1, I486+SUMPRODUCT(J270:R270, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:I541)=SUM($11:$11)-1, J486+SUMPRODUCT(K270:S270, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:J541)=SUM($11:$11)-1, K486+SUMPRODUCT(L270:T270, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:K541)=SUM($11:$11)-1, L486+SUMPRODUCT(M270:U270, 1/M$15:U$15)*L$15, \"\")","v":562.01927615406316},{"$f":"IF(COUNTA($G541:L541)=SUM($11:$11)-1, M486+SUMPRODUCT(N270:V270, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:M541)=SUM($11:$11)-1, N486+SUMPRODUCT(O270:W270, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:N541)=SUM($11:$11)-1, O486+SUMPRODUCT(P270:X270, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:O541)=SUM($11:$11)-1, P486+SUMPRODUCT(Q270:Y270, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:P541)=SUM($11:$11)-1, Q486+SUMPRODUCT(R270:Z270, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Q541)=SUM($11:$11)-1, R486+SUMPRODUCT(S270:AA270, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:R541)=SUM($11:$11)-1, S486+SUMPRODUCT(T270:AB270, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:S541)=SUM($11:$11)-1, T486+SUMPRODUCT(U270:AC270, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:T541)=SUM($11:$11)-1, U486+SUMPRODUCT(V270:AD270, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:U541)=SUM($11:$11)-1, V486+SUMPRODUCT(W270:AE270, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:V541)=SUM($11:$11)-1, W486+SUMPRODUCT(X270:AF270, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:W541)=SUM($11:$11)-1, X486+SUMPRODUCT(Y270:AG270, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:X541)=SUM($11:$11)-1, Y486+SUMPRODUCT(Z270:AH270, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Y541)=SUM($11:$11)-1, Z486+SUMPRODUCT(AA270:AI270, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Z541)=SUM($11:$11)-1, AA486+SUMPRODUCT(AB270:AJ270, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AA541)=SUM($11:$11)-1, AB486+SUMPRODUCT(AC270:AK270, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AB541)=SUM($11:$11)-1, AC486+SUMPRODUCT(AD270:AL270, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AC541)=SUM($11:$11)-1, AD486+SUMPRODUCT(AE270:AM270, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AD541)=SUM($11:$11)-1, AE486+SUMPRODUCT(AF270:AN270, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AE541)=SUM($11:$11)-1, AF486+SUMPRODUCT(AG270:AO270, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AF541)=SUM($11:$11)-1, AG486+SUMPRODUCT(AH270:AP270, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AG541)=SUM($11:$11)-1, AH486+SUMPRODUCT(AI270:AQ270, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AH541)=SUM($11:$11)-1, AI486+SUMPRODUCT(AJ270:AR270, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AI541)=SUM($11:$11)-1, AJ486+SUMPRODUCT(AK270:AS270, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AJ541)=SUM($11:$11)-1, AK486+SUMPRODUCT(AL270:AT270, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AK541)=SUM($11:$11)-1, AL486+SUMPRODUCT(AM270:AU270, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AL541)=SUM($11:$11)-1, AM486+SUMPRODUCT(AN270:AV270, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AM541)=SUM($11:$11)-1, AN486+SUMPRODUCT(AO270:AW270, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AN541)=SUM($11:$11)-1, AO486+SUMPRODUCT(AP270:AX270, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AO541)=SUM($11:$11)-1, AP486+SUMPRODUCT(AQ270:AY270, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AP541)=SUM($11:$11)-1, AQ486+SUMPRODUCT(AR270:AZ270, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AQ541)=SUM($11:$11)-1, AR486+SUMPRODUCT(AS270:BA270, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AR541)=SUM($11:$11)-1, AS486+SUMPRODUCT(AT270:BB270, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AS541)=SUM($11:$11)-1, AT486+SUMPRODUCT(AU270:BC270, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AT541)=SUM($11:$11)-1, AU486+SUMPRODUCT(AV270:BD270, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AU541)=SUM($11:$11)-1, AV486+SUMPRODUCT(AW270:BE270, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AV541)=SUM($11:$11)-1, AW486+SUMPRODUCT(AX270:BF270, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AW541)=SUM($11:$11)-1, AX486+SUMPRODUCT(AY270:BG270, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AX541)=SUM($11:$11)-1, AY486+SUMPRODUCT(AZ270:BH270, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AY541)=SUM($11:$11)-1, AZ486+SUMPRODUCT(BA270:BI270, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AZ541)=SUM($11:$11)-1, BA486+SUMPRODUCT(BB270:BJ270, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BA541)=SUM($11:$11)-1, BB486+SUMPRODUCT(BC270:BK270, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BB541)=SUM($11:$11)-1, BC486+SUMPRODUCT(BD270:BL270, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BC541)=SUM($11:$11)-1, BD486+SUMPRODUCT(BE270:BM270, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BD541)=SUM($11:$11)-1, BE486+SUMPRODUCT(BF270:BN270, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BE541)=SUM($11:$11)-1, BF486+SUMPRODUCT(BG270:BO270, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BF541)=SUM($11:$11)-1, BG486+SUMPRODUCT(BH270:BP270, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BG541)=SUM($11:$11)-1, BH486+SUMPRODUCT(BI270:BQ270, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BH541)=SUM($11:$11)-1, BI486+SUMPRODUCT(BJ270:BR270, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BI541)=SUM($11:$11)-1, BJ486+SUMPRODUCT(BK270:BS270, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BJ541)=SUM($11:$11)-1, BK486+SUMPRODUCT(BL270:BT270, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BK541)=SUM($11:$11)-1, BL486+SUMPRODUCT(BM270:BU270, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BL541)=SUM($11:$11)-1, BM486+SUMPRODUCT(BN270:BV270, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BM541)=SUM($11:$11)-1, BN486+SUMPRODUCT(BO270:BW270, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BN541)=SUM($11:$11)-1, BO486+SUMPRODUCT(BP270:BX270, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BO541)=SUM($11:$11)-1, BP486+SUMPRODUCT(BQ270:BY270, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BP541)=SUM($11:$11)-1, BQ486+SUMPRODUCT(BR270:BZ270, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BQ541)=SUM($11:$11)-1, BR486+SUMPRODUCT(BS270:CA270, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BR541)=SUM($11:$11)-1, BS486+SUMPRODUCT(BT270:CB270, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BS541)=SUM($11:$11)-1, BT486+SUMPRODUCT(BU270:CC270, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BT541)=SUM($11:$11)-1, BU486+SUMPRODUCT(BV270:CD270, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Transformers",null,null,{"$f":"IF(COUNTA($G542:G542)=SUM($11:$11)-1, H487+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:H542)=SUM($11:$11)-1, I487+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:I542)=SUM($11:$11)-1, J487+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:J542)=SUM($11:$11)-1, K487+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:K542)=SUM($11:$11)-1, L487+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":59.730302690150111},{"$f":"IF(COUNTA($G542:L542)=SUM($11:$11)-1, M487+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:M542)=SUM($11:$11)-1, N487+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:N542)=SUM($11:$11)-1, O487+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:O542)=SUM($11:$11)-1, P487+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:P542)=SUM($11:$11)-1, Q487+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Q542)=SUM($11:$11)-1, R487+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:R542)=SUM($11:$11)-1, S487+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:S542)=SUM($11:$11)-1, T487+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:T542)=SUM($11:$11)-1, U487+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:U542)=SUM($11:$11)-1, V487+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:V542)=SUM($11:$11)-1, W487+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:W542)=SUM($11:$11)-1, X487+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:X542)=SUM($11:$11)-1, Y487+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Y542)=SUM($11:$11)-1, Z487+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Z542)=SUM($11:$11)-1, AA487+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AA542)=SUM($11:$11)-1, AB487+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AB542)=SUM($11:$11)-1, AC487+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AC542)=SUM($11:$11)-1, AD487+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AD542)=SUM($11:$11)-1, AE487+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AE542)=SUM($11:$11)-1, AF487+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AF542)=SUM($11:$11)-1, AG487+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AG542)=SUM($11:$11)-1, AH487+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AH542)=SUM($11:$11)-1, AI487+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AI542)=SUM($11:$11)-1, AJ487+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AJ542)=SUM($11:$11)-1, AK487+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AK542)=SUM($11:$11)-1, AL487+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AL542)=SUM($11:$11)-1, AM487+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AM542)=SUM($11:$11)-1, AN487+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AN542)=SUM($11:$11)-1, AO487+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AO542)=SUM($11:$11)-1, AP487+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AP542)=SUM($11:$11)-1, AQ487+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AQ542)=SUM($11:$11)-1, AR487+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AR542)=SUM($11:$11)-1, AS487+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AS542)=SUM($11:$11)-1, AT487+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AT542)=SUM($11:$11)-1, AU487+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AU542)=SUM($11:$11)-1, AV487+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AV542)=SUM($11:$11)-1, AW487+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AW542)=SUM($11:$11)-1, AX487+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AX542)=SUM($11:$11)-1, AY487+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AY542)=SUM($11:$11)-1, AZ487+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AZ542)=SUM($11:$11)-1, BA487+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BA542)=SUM($11:$11)-1, BB487+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BB542)=SUM($11:$11)-1, BC487+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BC542)=SUM($11:$11)-1, BD487+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BD542)=SUM($11:$11)-1, BE487+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BE542)=SUM($11:$11)-1, BF487+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BF542)=SUM($11:$11)-1, BG487+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BG542)=SUM($11:$11)-1, BH487+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BH542)=SUM($11:$11)-1, BI487+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BI542)=SUM($11:$11)-1, BJ487+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BJ542)=SUM($11:$11)-1, BK487+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BK542)=SUM($11:$11)-1, BL487+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BL542)=SUM($11:$11)-1, BM487+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BM542)=SUM($11:$11)-1, BN487+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BN542)=SUM($11:$11)-1, BO487+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BO542)=SUM($11:$11)-1, BP487+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BP542)=SUM($11:$11)-1, BQ487+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BQ542)=SUM($11:$11)-1, BR487+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BR542)=SUM($11:$11)-1, BS487+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BS542)=SUM($11:$11)-1, BT487+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BT542)=SUM($11:$11)-1, BU487+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Low Voltage lines and cables",null,null,{"$f":"IF(COUNTA($G543:G543)=SUM($11:$11)-1, H488+SUMPRODUCT(I272:Q272, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:H543)=SUM($11:$11)-1, I488+SUMPRODUCT(J272:R272, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:I543)=SUM($11:$11)-1, J488+SUMPRODUCT(K272:S272, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:J543)=SUM($11:$11)-1, K488+SUMPRODUCT(L272:T272, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:K543)=SUM($11:$11)-1, L488+SUMPRODUCT(M272:U272, 1/M$15:U$15)*L$15, \"\")","v":115.93311665438857},{"$f":"IF(COUNTA($G543:L543)=SUM($11:$11)-1, M488+SUMPRODUCT(N272:V272, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:M543)=SUM($11:$11)-1, N488+SUMPRODUCT(O272:W272, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:N543)=SUM($11:$11)-1, O488+SUMPRODUCT(P272:X272, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:O543)=SUM($11:$11)-1, P488+SUMPRODUCT(Q272:Y272, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:P543)=SUM($11:$11)-1, Q488+SUMPRODUCT(R272:Z272, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Q543)=SUM($11:$11)-1, R488+SUMPRODUCT(S272:AA272, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:R543)=SUM($11:$11)-1, S488+SUMPRODUCT(T272:AB272, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:S543)=SUM($11:$11)-1, T488+SUMPRODUCT(U272:AC272, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:T543)=SUM($11:$11)-1, U488+SUMPRODUCT(V272:AD272, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:U543)=SUM($11:$11)-1, V488+SUMPRODUCT(W272:AE272, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:V543)=SUM($11:$11)-1, W488+SUMPRODUCT(X272:AF272, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:W543)=SUM($11:$11)-1, X488+SUMPRODUCT(Y272:AG272, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:X543)=SUM($11:$11)-1, Y488+SUMPRODUCT(Z272:AH272, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Y543)=SUM($11:$11)-1, Z488+SUMPRODUCT(AA272:AI272, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Z543)=SUM($11:$11)-1, AA488+SUMPRODUCT(AB272:AJ272, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AA543)=SUM($11:$11)-1, AB488+SUMPRODUCT(AC272:AK272, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AB543)=SUM($11:$11)-1, AC488+SUMPRODUCT(AD272:AL272, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AC543)=SUM($11:$11)-1, AD488+SUMPRODUCT(AE272:AM272, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AD543)=SUM($11:$11)-1, AE488+SUMPRODUCT(AF272:AN272, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AE543)=SUM($11:$11)-1, AF488+SUMPRODUCT(AG272:AO272, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AF543)=SUM($11:$11)-1, AG488+SUMPRODUCT(AH272:AP272, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AG543)=SUM($11:$11)-1, AH488+SUMPRODUCT(AI272:AQ272, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AH543)=SUM($11:$11)-1, AI488+SUMPRODUCT(AJ272:AR272, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AI543)=SUM($11:$11)-1, AJ488+SUMPRODUCT(AK272:AS272, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AJ543)=SUM($11:$11)-1, AK488+SUMPRODUCT(AL272:AT272, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AK543)=SUM($11:$11)-1, AL488+SUMPRODUCT(AM272:AU272, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AL543)=SUM($11:$11)-1, AM488+SUMPRODUCT(AN272:AV272, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AM543)=SUM($11:$11)-1, AN488+SUMPRODUCT(AO272:AW272, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AN543)=SUM($11:$11)-1, AO488+SUMPRODUCT(AP272:AX272, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AO543)=SUM($11:$11)-1, AP488+SUMPRODUCT(AQ272:AY272, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AP543)=SUM($11:$11)-1, AQ488+SUMPRODUCT(AR272:AZ272, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AQ543)=SUM($11:$11)-1, AR488+SUMPRODUCT(AS272:BA272, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AR543)=SUM($11:$11)-1, AS488+SUMPRODUCT(AT272:BB272, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AS543)=SUM($11:$11)-1, AT488+SUMPRODUCT(AU272:BC272, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AT543)=SUM($11:$11)-1, AU488+SUMPRODUCT(AV272:BD272, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AU543)=SUM($11:$11)-1, AV488+SUMPRODUCT(AW272:BE272, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AV543)=SUM($11:$11)-1, AW488+SUMPRODUCT(AX272:BF272, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AW543)=SUM($11:$11)-1, AX488+SUMPRODUCT(AY272:BG272, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AX543)=SUM($11:$11)-1, AY488+SUMPRODUCT(AZ272:BH272, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AY543)=SUM($11:$11)-1, AZ488+SUMPRODUCT(BA272:BI272, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AZ543)=SUM($11:$11)-1, BA488+SUMPRODUCT(BB272:BJ272, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BA543)=SUM($11:$11)-1, BB488+SUMPRODUCT(BC272:BK272, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BB543)=SUM($11:$11)-1, BC488+SUMPRODUCT(BD272:BL272, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BC543)=SUM($11:$11)-1, BD488+SUMPRODUCT(BE272:BM272, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BD543)=SUM($11:$11)-1, BE488+SUMPRODUCT(BF272:BN272, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BE543)=SUM($11:$11)-1, BF488+SUMPRODUCT(BG272:BO272, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BF543)=SUM($11:$11)-1, BG488+SUMPRODUCT(BH272:BP272, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BG543)=SUM($11:$11)-1, BH488+SUMPRODUCT(BI272:BQ272, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BH543)=SUM($11:$11)-1, BI488+SUMPRODUCT(BJ272:BR272, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BI543)=SUM($11:$11)-1, BJ488+SUMPRODUCT(BK272:BS272, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BJ543)=SUM($11:$11)-1, BK488+SUMPRODUCT(BL272:BT272, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BK543)=SUM($11:$11)-1, BL488+SUMPRODUCT(BM272:BU272, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BL543)=SUM($11:$11)-1, BM488+SUMPRODUCT(BN272:BV272, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BM543)=SUM($11:$11)-1, BN488+SUMPRODUCT(BO272:BW272, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BN543)=SUM($11:$11)-1, BO488+SUMPRODUCT(BP272:BX272, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BO543)=SUM($11:$11)-1, BP488+SUMPRODUCT(BQ272:BY272, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BP543)=SUM($11:$11)-1, BQ488+SUMPRODUCT(BR272:BZ272, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BQ543)=SUM($11:$11)-1, BR488+SUMPRODUCT(BS272:CA272, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BR543)=SUM($11:$11)-1, BS488+SUMPRODUCT(BT272:CB272, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BS543)=SUM($11:$11)-1, BT488+SUMPRODUCT(BU272:CC272, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BT543)=SUM($11:$11)-1, BU488+SUMPRODUCT(BV272:CD272, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Customer metering and Load control",null,null,{"$f":"IF(COUNTA($G544:G544)=SUM($11:$11)-1, H489+SUMPRODUCT(I273:Q273, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:H544)=SUM($11:$11)-1, I489+SUMPRODUCT(J273:R273, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:I544)=SUM($11:$11)-1, J489+SUMPRODUCT(K273:S273, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:J544)=SUM($11:$11)-1, K489+SUMPRODUCT(L273:T273, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:K544)=SUM($11:$11)-1, L489+SUMPRODUCT(M273:U273, 1/M$15:U$15)*L$15, \"\")","v":9.8512756715315408},{"$f":"IF(COUNTA($G544:L544)=SUM($11:$11)-1, M489+SUMPRODUCT(N273:V273, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:M544)=SUM($11:$11)-1, N489+SUMPRODUCT(O273:W273, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:N544)=SUM($11:$11)-1, O489+SUMPRODUCT(P273:X273, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:O544)=SUM($11:$11)-1, P489+SUMPRODUCT(Q273:Y273, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:P544)=SUM($11:$11)-1, Q489+SUMPRODUCT(R273:Z273, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Q544)=SUM($11:$11)-1, R489+SUMPRODUCT(S273:AA273, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:R544)=SUM($11:$11)-1, S489+SUMPRODUCT(T273:AB273, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:S544)=SUM($11:$11)-1, T489+SUMPRODUCT(U273:AC273, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:T544)=SUM($11:$11)-1, U489+SUMPRODUCT(V273:AD273, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:U544)=SUM($11:$11)-1, V489+SUMPRODUCT(W273:AE273, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:V544)=SUM($11:$11)-1, W489+SUMPRODUCT(X273:AF273, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:W544)=SUM($11:$11)-1, X489+SUMPRODUCT(Y273:AG273, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:X544)=SUM($11:$11)-1, Y489+SUMPRODUCT(Z273:AH273, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Y544)=SUM($11:$11)-1, Z489+SUMPRODUCT(AA273:AI273, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Z544)=SUM($11:$11)-1, AA489+SUMPRODUCT(AB273:AJ273, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AA544)=SUM($11:$11)-1, AB489+SUMPRODUCT(AC273:AK273, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AB544)=SUM($11:$11)-1, AC489+SUMPRODUCT(AD273:AL273, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AC544)=SUM($11:$11)-1, AD489+SUMPRODUCT(AE273:AM273, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AD544)=SUM($11:$11)-1, AE489+SUMPRODUCT(AF273:AN273, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AE544)=SUM($11:$11)-1, AF489+SUMPRODUCT(AG273:AO273, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AF544)=SUM($11:$11)-1, AG489+SUMPRODUCT(AH273:AP273, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AG544)=SUM($11:$11)-1, AH489+SUMPRODUCT(AI273:AQ273, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AH544)=SUM($11:$11)-1, AI489+SUMPRODUCT(AJ273:AR273, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AI544)=SUM($11:$11)-1, AJ489+SUMPRODUCT(AK273:AS273, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AJ544)=SUM($11:$11)-1, AK489+SUMPRODUCT(AL273:AT273, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AK544)=SUM($11:$11)-1, AL489+SUMPRODUCT(AM273:AU273, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AL544)=SUM($11:$11)-1, AM489+SUMPRODUCT(AN273:AV273, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AM544)=SUM($11:$11)-1, AN489+SUMPRODUCT(AO273:AW273, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AN544)=SUM($11:$11)-1, AO489+SUMPRODUCT(AP273:AX273, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AO544)=SUM($11:$11)-1, AP489+SUMPRODUCT(AQ273:AY273, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AP544)=SUM($11:$11)-1, AQ489+SUMPRODUCT(AR273:AZ273, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AQ544)=SUM($11:$11)-1, AR489+SUMPRODUCT(AS273:BA273, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AR544)=SUM($11:$11)-1, AS489+SUMPRODUCT(AT273:BB273, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AS544)=SUM($11:$11)-1, AT489+SUMPRODUCT(AU273:BC273, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AT544)=SUM($11:$11)-1, AU489+SUMPRODUCT(AV273:BD273, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AU544)=SUM($11:$11)-1, AV489+SUMPRODUCT(AW273:BE273, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AV544)=SUM($11:$11)-1, AW489+SUMPRODUCT(AX273:BF273, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AW544)=SUM($11:$11)-1, AX489+SUMPRODUCT(AY273:BG273, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AX544)=SUM($11:$11)-1, AY489+SUMPRODUCT(AZ273:BH273, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AY544)=SUM($11:$11)-1, AZ489+SUMPRODUCT(BA273:BI273, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AZ544)=SUM($11:$11)-1, BA489+SUMPRODUCT(BB273:BJ273, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BA544)=SUM($11:$11)-1, BB489+SUMPRODUCT(BC273:BK273, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BB544)=SUM($11:$11)-1, BC489+SUMPRODUCT(BD273:BL273, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BC544)=SUM($11:$11)-1, BD489+SUMPRODUCT(BE273:BM273, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BD544)=SUM($11:$11)-1, BE489+SUMPRODUCT(BF273:BN273, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BE544)=SUM($11:$11)-1, BF489+SUMPRODUCT(BG273:BO273, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BF544)=SUM($11:$11)-1, BG489+SUMPRODUCT(BH273:BP273, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BG544)=SUM($11:$11)-1, BH489+SUMPRODUCT(BI273:BQ273, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BH544)=SUM($11:$11)-1, BI489+SUMPRODUCT(BJ273:BR273, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BI544)=SUM($11:$11)-1, BJ489+SUMPRODUCT(BK273:BS273, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BJ544)=SUM($11:$11)-1, BK489+SUMPRODUCT(BL273:BT273, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BK544)=SUM($11:$11)-1, BL489+SUMPRODUCT(BM273:BU273, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BL544)=SUM($11:$11)-1, BM489+SUMPRODUCT(BN273:BV273, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BM544)=SUM($11:$11)-1, BN489+SUMPRODUCT(BO273:BW273, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BN544)=SUM($11:$11)-1, BO489+SUMPRODUCT(BP273:BX273, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BO544)=SUM($11:$11)-1, BP489+SUMPRODUCT(BQ273:BY273, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BP544)=SUM($11:$11)-1, BQ489+SUMPRODUCT(BR273:BZ273, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BQ544)=SUM($11:$11)-1, BR489+SUMPRODUCT(BS273:CA273, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BR544)=SUM($11:$11)-1, BS489+SUMPRODUCT(BT273:CB273, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BS544)=SUM($11:$11)-1, BT489+SUMPRODUCT(BU273:CC273, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BT544)=SUM($11:$11)-1, BU489+SUMPRODUCT(BV273:CD273, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Communication",null,null,{"$f":"IF(COUNTA($G545:G545)=SUM($11:$11)-1, H490+SUMPRODUCT(I274:Q274, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:H545)=SUM($11:$11)-1, I490+SUMPRODUCT(J274:R274, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:I545)=SUM($11:$11)-1, J490+SUMPRODUCT(K274:S274, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:J545)=SUM($11:$11)-1, K490+SUMPRODUCT(L274:T274, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:K545)=SUM($11:$11)-1, L490+SUMPRODUCT(M274:U274, 1/M$15:U$15)*L$15, \"\")","v":75.437794071161733},{"$f":"IF(COUNTA($G545:L545)=SUM($11:$11)-1, M490+SUMPRODUCT(N274:V274, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:M545)=SUM($11:$11)-1, N490+SUMPRODUCT(O274:W274, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:N545)=SUM($11:$11)-1, O490+SUMPRODUCT(P274:X274, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:O545)=SUM($11:$11)-1, P490+SUMPRODUCT(Q274:Y274, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:P545)=SUM($11:$11)-1, Q490+SUMPRODUCT(R274:Z274, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Q545)=SUM($11:$11)-1, R490+SUMPRODUCT(S274:AA274, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:R545)=SUM($11:$11)-1, S490+SUMPRODUCT(T274:AB274, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:S545)=SUM($11:$11)-1, T490+SUMPRODUCT(U274:AC274, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:T545)=SUM($11:$11)-1, U490+SUMPRODUCT(V274:AD274, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:U545)=SUM($11:$11)-1, V490+SUMPRODUCT(W274:AE274, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:V545)=SUM($11:$11)-1, W490+SUMPRODUCT(X274:AF274, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:W545)=SUM($11:$11)-1, X490+SUMPRODUCT(Y274:AG274, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:X545)=SUM($11:$11)-1, Y490+SUMPRODUCT(Z274:AH274, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Y545)=SUM($11:$11)-1, Z490+SUMPRODUCT(AA274:AI274, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Z545)=SUM($11:$11)-1, AA490+SUMPRODUCT(AB274:AJ274, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AA545)=SUM($11:$11)-1, AB490+SUMPRODUCT(AC274:AK274, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AB545)=SUM($11:$11)-1, AC490+SUMPRODUCT(AD274:AL274, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AC545)=SUM($11:$11)-1, AD490+SUMPRODUCT(AE274:AM274, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AD545)=SUM($11:$11)-1, AE490+SUMPRODUCT(AF274:AN274, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AE545)=SUM($11:$11)-1, AF490+SUMPRODUCT(AG274:AO274, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AF545)=SUM($11:$11)-1, AG490+SUMPRODUCT(AH274:AP274, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AG545)=SUM($11:$11)-1, AH490+SUMPRODUCT(AI274:AQ274, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AH545)=SUM($11:$11)-1, AI490+SUMPRODUCT(AJ274:AR274, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AI545)=SUM($11:$11)-1, AJ490+SUMPRODUCT(AK274:AS274, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AJ545)=SUM($11:$11)-1, AK490+SUMPRODUCT(AL274:AT274, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AK545)=SUM($11:$11)-1, AL490+SUMPRODUCT(AM274:AU274, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AL545)=SUM($11:$11)-1, AM490+SUMPRODUCT(AN274:AV274, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AM545)=SUM($11:$11)-1, AN490+SUMPRODUCT(AO274:AW274, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AN545)=SUM($11:$11)-1, AO490+SUMPRODUCT(AP274:AX274, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AO545)=SUM($11:$11)-1, AP490+SUMPRODUCT(AQ274:AY274, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AP545)=SUM($11:$11)-1, AQ490+SUMPRODUCT(AR274:AZ274, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AQ545)=SUM($11:$11)-1, AR490+SUMPRODUCT(AS274:BA274, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AR545)=SUM($11:$11)-1, AS490+SUMPRODUCT(AT274:BB274, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AS545)=SUM($11:$11)-1, AT490+SUMPRODUCT(AU274:BC274, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AT545)=SUM($11:$11)-1, AU490+SUMPRODUCT(AV274:BD274, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AU545)=SUM($11:$11)-1, AV490+SUMPRODUCT(AW274:BE274, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AV545)=SUM($11:$11)-1, AW490+SUMPRODUCT(AX274:BF274, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AW545)=SUM($11:$11)-1, AX490+SUMPRODUCT(AY274:BG274, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AX545)=SUM($11:$11)-1, AY490+SUMPRODUCT(AZ274:BH274, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AY545)=SUM($11:$11)-1, AZ490+SUMPRODUCT(BA274:BI274, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AZ545)=SUM($11:$11)-1, BA490+SUMPRODUCT(BB274:BJ274, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BA545)=SUM($11:$11)-1, BB490+SUMPRODUCT(BC274:BK274, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BB545)=SUM($11:$11)-1, BC490+SUMPRODUCT(BD274:BL274, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BC545)=SUM($11:$11)-1, BD490+SUMPRODUCT(BE274:BM274, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BD545)=SUM($11:$11)-1, BE490+SUMPRODUCT(BF274:BN274, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BE545)=SUM($11:$11)-1, BF490+SUMPRODUCT(BG274:BO274, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BF545)=SUM($11:$11)-1, BG490+SUMPRODUCT(BH274:BP274, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BG545)=SUM($11:$11)-1, BH490+SUMPRODUCT(BI274:BQ274, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BH545)=SUM($11:$11)-1, BI490+SUMPRODUCT(BJ274:BR274, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BI545)=SUM($11:$11)-1, BJ490+SUMPRODUCT(BK274:BS274, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BJ545)=SUM($11:$11)-1, BK490+SUMPRODUCT(BL274:BT274, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BK545)=SUM($11:$11)-1, BL490+SUMPRODUCT(BM274:BU274, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BL545)=SUM($11:$11)-1, BM490+SUMPRODUCT(BN274:BV274, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BM545)=SUM($11:$11)-1, BN490+SUMPRODUCT(BO274:BW274, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BN545)=SUM($11:$11)-1, BO490+SUMPRODUCT(BP274:BX274, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BO545)=SUM($11:$11)-1, BP490+SUMPRODUCT(BQ274:BY274, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BP545)=SUM($11:$11)-1, BQ490+SUMPRODUCT(BR274:BZ274, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BQ545)=SUM($11:$11)-1, BR490+SUMPRODUCT(BS274:CA274, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BR545)=SUM($11:$11)-1, BS490+SUMPRODUCT(BT274:CB274, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BS545)=SUM($11:$11)-1, BT490+SUMPRODUCT(BU274:CC274, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BT545)=SUM($11:$11)-1, BU490+SUMPRODUCT(BV274:CD274, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"IF(COUNTA($G546:G546)=SUM($11:$11)-1, H491+SUMPRODUCT(I275:Q275, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:H546)=SUM($11:$11)-1, I491+SUMPRODUCT(J275:R275, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:I546)=SUM($11:$11)-1, J491+SUMPRODUCT(K275:S275, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:J546)=SUM($11:$11)-1, K491+SUMPRODUCT(L275:T275, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:K546)=SUM($11:$11)-1, L491+SUMPRODUCT(M275:U275, 1/M$15:U$15)*L$15, \"\")","v":0.51469131555848291},{"$f":"IF(COUNTA($G546:L546)=SUM($11:$11)-1, M491+SUMPRODUCT(N275:V275, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:M546)=SUM($11:$11)-1, N491+SUMPRODUCT(O275:W275, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:N546)=SUM($11:$11)-1, O491+SUMPRODUCT(P275:X275, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:O546)=SUM($11:$11)-1, P491+SUMPRODUCT(Q275:Y275, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:P546)=SUM($11:$11)-1, Q491+SUMPRODUCT(R275:Z275, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Q546)=SUM($11:$11)-1, R491+SUMPRODUCT(S275:AA275, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:R546)=SUM($11:$11)-1, S491+SUMPRODUCT(T275:AB275, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:S546)=SUM($11:$11)-1, T491+SUMPRODUCT(U275:AC275, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:T546)=SUM($11:$11)-1, U491+SUMPRODUCT(V275:AD275, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:U546)=SUM($11:$11)-1, V491+SUMPRODUCT(W275:AE275, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:V546)=SUM($11:$11)-1, W491+SUMPRODUCT(X275:AF275, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:W546)=SUM($11:$11)-1, X491+SUMPRODUCT(Y275:AG275, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:X546)=SUM($11:$11)-1, Y491+SUMPRODUCT(Z275:AH275, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Y546)=SUM($11:$11)-1, Z491+SUMPRODUCT(AA275:AI275, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Z546)=SUM($11:$11)-1, AA491+SUMPRODUCT(AB275:AJ275, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AA546)=SUM($11:$11)-1, AB491+SUMPRODUCT(AC275:AK275, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AB546)=SUM($11:$11)-1, AC491+SUMPRODUCT(AD275:AL275, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AC546)=SUM($11:$11)-1, AD491+SUMPRODUCT(AE275:AM275, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AD546)=SUM($11:$11)-1, AE491+SUMPRODUCT(AF275:AN275, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AE546)=SUM($11:$11)-1, AF491+SUMPRODUCT(AG275:AO275, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AF546)=SUM($11:$11)-1, AG491+SUMPRODUCT(AH275:AP275, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AG546)=SUM($11:$11)-1, AH491+SUMPRODUCT(AI275:AQ275, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AH546)=SUM($11:$11)-1, AI491+SUMPRODUCT(AJ275:AR275, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AI546)=SUM($11:$11)-1, AJ491+SUMPRODUCT(AK275:AS275, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AJ546)=SUM($11:$11)-1, AK491+SUMPRODUCT(AL275:AT275, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AK546)=SUM($11:$11)-1, AL491+SUMPRODUCT(AM275:AU275, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AL546)=SUM($11:$11)-1, AM491+SUMPRODUCT(AN275:AV275, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AM546)=SUM($11:$11)-1, AN491+SUMPRODUCT(AO275:AW275, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AN546)=SUM($11:$11)-1, AO491+SUMPRODUCT(AP275:AX275, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AO546)=SUM($11:$11)-1, AP491+SUMPRODUCT(AQ275:AY275, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AP546)=SUM($11:$11)-1, AQ491+SUMPRODUCT(AR275:AZ275, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AQ546)=SUM($11:$11)-1, AR491+SUMPRODUCT(AS275:BA275, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AR546)=SUM($11:$11)-1, AS491+SUMPRODUCT(AT275:BB275, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AS546)=SUM($11:$11)-1, AT491+SUMPRODUCT(AU275:BC275, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AT546)=SUM($11:$11)-1, AU491+SUMPRODUCT(AV275:BD275, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AU546)=SUM($11:$11)-1, AV491+SUMPRODUCT(AW275:BE275, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AV546)=SUM($11:$11)-1, AW491+SUMPRODUCT(AX275:BF275, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AW546)=SUM($11:$11)-1, AX491+SUMPRODUCT(AY275:BG275, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AX546)=SUM($11:$11)-1, AY491+SUMPRODUCT(AZ275:BH275, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AY546)=SUM($11:$11)-1, AZ491+SUMPRODUCT(BA275:BI275, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AZ546)=SUM($11:$11)-1, BA491+SUMPRODUCT(BB275:BJ275, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BA546)=SUM($11:$11)-1, BB491+SUMPRODUCT(BC275:BK275, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BB546)=SUM($11:$11)-1, BC491+SUMPRODUCT(BD275:BL275, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BC546)=SUM($11:$11)-1, BD491+SUMPRODUCT(BE275:BM275, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BD546)=SUM($11:$11)-1, BE491+SUMPRODUCT(BF275:BN275, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BE546)=SUM($11:$11)-1, BF491+SUMPRODUCT(BG275:BO275, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BF546)=SUM($11:$11)-1, BG491+SUMPRODUCT(BH275:BP275, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BG546)=SUM($11:$11)-1, BH491+SUMPRODUCT(BI275:BQ275, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BH546)=SUM($11:$11)-1, BI491+SUMPRODUCT(BJ275:BR275, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BI546)=SUM($11:$11)-1, BJ491+SUMPRODUCT(BK275:BS275, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BJ546)=SUM($11:$11)-1, BK491+SUMPRODUCT(BL275:BT275, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BK546)=SUM($11:$11)-1, BL491+SUMPRODUCT(BM275:BU275, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BL546)=SUM($11:$11)-1, BM491+SUMPRODUCT(BN275:BV275, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BM546)=SUM($11:$11)-1, BN491+SUMPRODUCT(BO275:BW275, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BN546)=SUM($11:$11)-1, BO491+SUMPRODUCT(BP275:BX275, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BO546)=SUM($11:$11)-1, BP491+SUMPRODUCT(BQ275:BY275, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BP546)=SUM($11:$11)-1, BQ491+SUMPRODUCT(BR275:BZ275, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BQ546)=SUM($11:$11)-1, BR491+SUMPRODUCT(BS275:CA275, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BR546)=SUM($11:$11)-1, BS491+SUMPRODUCT(BT275:CB275, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BS546)=SUM($11:$11)-1, BT491+SUMPRODUCT(BU275:CC275, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BT546)=SUM($11:$11)-1, BU491+SUMPRODUCT(BV275:CD275, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Information & Communication Technology",null,null,{"$f":"IF(COUNTA($G547:G547)=SUM($11:$11)-1, H492+SUMPRODUCT(I276:Q276, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:H547)=SUM($11:$11)-1, I492+SUMPRODUCT(J276:R276, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:I547)=SUM($11:$11)-1, J492+SUMPRODUCT(K276:S276, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:J547)=SUM($11:$11)-1, K492+SUMPRODUCT(L276:T276, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:K547)=SUM($11:$11)-1, L492+SUMPRODUCT(M276:U276, 1/M$15:U$15)*L$15, \"\")","v":84.138081937554617},{"$f":"IF(COUNTA($G547:L547)=SUM($11:$11)-1, M492+SUMPRODUCT(N276:V276, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:M547)=SUM($11:$11)-1, N492+SUMPRODUCT(O276:W276, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:N547)=SUM($11:$11)-1, O492+SUMPRODUCT(P276:X276, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:O547)=SUM($11:$11)-1, P492+SUMPRODUCT(Q276:Y276, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:P547)=SUM($11:$11)-1, Q492+SUMPRODUCT(R276:Z276, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Q547)=SUM($11:$11)-1, R492+SUMPRODUCT(S276:AA276, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:R547)=SUM($11:$11)-1, S492+SUMPRODUCT(T276:AB276, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:S547)=SUM($11:$11)-1, T492+SUMPRODUCT(U276:AC276, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:T547)=SUM($11:$11)-1, U492+SUMPRODUCT(V276:AD276, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:U547)=SUM($11:$11)-1, V492+SUMPRODUCT(W276:AE276, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:V547)=SUM($11:$11)-1, W492+SUMPRODUCT(X276:AF276, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:W547)=SUM($11:$11)-1, X492+SUMPRODUCT(Y276:AG276, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:X547)=SUM($11:$11)-1, Y492+SUMPRODUCT(Z276:AH276, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Y547)=SUM($11:$11)-1, Z492+SUMPRODUCT(AA276:AI276, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Z547)=SUM($11:$11)-1, AA492+SUMPRODUCT(AB276:AJ276, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AA547)=SUM($11:$11)-1, AB492+SUMPRODUCT(AC276:AK276, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AB547)=SUM($11:$11)-1, AC492+SUMPRODUCT(AD276:AL276, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AC547)=SUM($11:$11)-1, AD492+SUMPRODUCT(AE276:AM276, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AD547)=SUM($11:$11)-1, AE492+SUMPRODUCT(AF276:AN276, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AE547)=SUM($11:$11)-1, AF492+SUMPRODUCT(AG276:AO276, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AF547)=SUM($11:$11)-1, AG492+SUMPRODUCT(AH276:AP276, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AG547)=SUM($11:$11)-1, AH492+SUMPRODUCT(AI276:AQ276, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AH547)=SUM($11:$11)-1, AI492+SUMPRODUCT(AJ276:AR276, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AI547)=SUM($11:$11)-1, AJ492+SUMPRODUCT(AK276:AS276, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AJ547)=SUM($11:$11)-1, AK492+SUMPRODUCT(AL276:AT276, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AK547)=SUM($11:$11)-1, AL492+SUMPRODUCT(AM276:AU276, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AL547)=SUM($11:$11)-1, AM492+SUMPRODUCT(AN276:AV276, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AM547)=SUM($11:$11)-1, AN492+SUMPRODUCT(AO276:AW276, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AN547)=SUM($11:$11)-1, AO492+SUMPRODUCT(AP276:AX276, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AO547)=SUM($11:$11)-1, AP492+SUMPRODUCT(AQ276:AY276, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AP547)=SUM($11:$11)-1, AQ492+SUMPRODUCT(AR276:AZ276, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AQ547)=SUM($11:$11)-1, AR492+SUMPRODUCT(AS276:BA276, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AR547)=SUM($11:$11)-1, AS492+SUMPRODUCT(AT276:BB276, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AS547)=SUM($11:$11)-1, AT492+SUMPRODUCT(AU276:BC276, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AT547)=SUM($11:$11)-1, AU492+SUMPRODUCT(AV276:BD276, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AU547)=SUM($11:$11)-1, AV492+SUMPRODUCT(AW276:BE276, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AV547)=SUM($11:$11)-1, AW492+SUMPRODUCT(AX276:BF276, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AW547)=SUM($11:$11)-1, AX492+SUMPRODUCT(AY276:BG276, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AX547)=SUM($11:$11)-1, AY492+SUMPRODUCT(AZ276:BH276, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AY547)=SUM($11:$11)-1, AZ492+SUMPRODUCT(BA276:BI276, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AZ547)=SUM($11:$11)-1, BA492+SUMPRODUCT(BB276:BJ276, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BA547)=SUM($11:$11)-1, BB492+SUMPRODUCT(BC276:BK276, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BB547)=SUM($11:$11)-1, BC492+SUMPRODUCT(BD276:BL276, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BC547)=SUM($11:$11)-1, BD492+SUMPRODUCT(BE276:BM276, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BD547)=SUM($11:$11)-1, BE492+SUMPRODUCT(BF276:BN276, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BE547)=SUM($11:$11)-1, BF492+SUMPRODUCT(BG276:BO276, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BF547)=SUM($11:$11)-1, BG492+SUMPRODUCT(BH276:BP276, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BG547)=SUM($11:$11)-1, BH492+SUMPRODUCT(BI276:BQ276, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BH547)=SUM($11:$11)-1, BI492+SUMPRODUCT(BJ276:BR276, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BI547)=SUM($11:$11)-1, BJ492+SUMPRODUCT(BK276:BS276, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BJ547)=SUM($11:$11)-1, BK492+SUMPRODUCT(BL276:BT276, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BK547)=SUM($11:$11)-1, BL492+SUMPRODUCT(BM276:BU276, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BL547)=SUM($11:$11)-1, BM492+SUMPRODUCT(BN276:BV276, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BM547)=SUM($11:$11)-1, BN492+SUMPRODUCT(BO276:BW276, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BN547)=SUM($11:$11)-1, BO492+SUMPRODUCT(BP276:BX276, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BO547)=SUM($11:$11)-1, BP492+SUMPRODUCT(BQ276:BY276, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BP547)=SUM($11:$11)-1, BQ492+SUMPRODUCT(BR276:BZ276, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BQ547)=SUM($11:$11)-1, BR492+SUMPRODUCT(BS276:CA276, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BR547)=SUM($11:$11)-1, BS492+SUMPRODUCT(BT276:CB276, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BS547)=SUM($11:$11)-1, BT492+SUMPRODUCT(BU276:CC276, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BT547)=SUM($11:$11)-1, BU492+SUMPRODUCT(BV276:CD276, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,{"$f":"IF(COUNTA($G548:G548)=SUM($11:$11)-1, H493+SUMPRODUCT(I277:Q277, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:H548)=SUM($11:$11)-1, I493+SUMPRODUCT(J277:R277, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:I548)=SUM($11:$11)-1, J493+SUMPRODUCT(K277:S277, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:J548)=SUM($11:$11)-1, K493+SUMPRODUCT(L277:T277, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:K548)=SUM($11:$11)-1, L493+SUMPRODUCT(M277:U277, 1/M$15:U$15)*L$15, \"\")","v":23.568492167375965},{"$f":"IF(COUNTA($G548:L548)=SUM($11:$11)-1, M493+SUMPRODUCT(N277:V277, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:M548)=SUM($11:$11)-1, N493+SUMPRODUCT(O277:W277, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:N548)=SUM($11:$11)-1, O493+SUMPRODUCT(P277:X277, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:O548)=SUM($11:$11)-1, P493+SUMPRODUCT(Q277:Y277, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:P548)=SUM($11:$11)-1, Q493+SUMPRODUCT(R277:Z277, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Q548)=SUM($11:$11)-1, R493+SUMPRODUCT(S277:AA277, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:R548)=SUM($11:$11)-1, S493+SUMPRODUCT(T277:AB277, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:S548)=SUM($11:$11)-1, T493+SUMPRODUCT(U277:AC277, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:T548)=SUM($11:$11)-1, U493+SUMPRODUCT(V277:AD277, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:U548)=SUM($11:$11)-1, V493+SUMPRODUCT(W277:AE277, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:V548)=SUM($11:$11)-1, W493+SUMPRODUCT(X277:AF277, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:W548)=SUM($11:$11)-1, X493+SUMPRODUCT(Y277:AG277, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:X548)=SUM($11:$11)-1, Y493+SUMPRODUCT(Z277:AH277, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Y548)=SUM($11:$11)-1, Z493+SUMPRODUCT(AA277:AI277, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Z548)=SUM($11:$11)-1, AA493+SUMPRODUCT(AB277:AJ277, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AA548)=SUM($11:$11)-1, AB493+SUMPRODUCT(AC277:AK277, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AB548)=SUM($11:$11)-1, AC493+SUMPRODUCT(AD277:AL277, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AC548)=SUM($11:$11)-1, AD493+SUMPRODUCT(AE277:AM277, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AD548)=SUM($11:$11)-1, AE493+SUMPRODUCT(AF277:AN277, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AE548)=SUM($11:$11)-1, AF493+SUMPRODUCT(AG277:AO277, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AF548)=SUM($11:$11)-1, AG493+SUMPRODUCT(AH277:AP277, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AG548)=SUM($11:$11)-1, AH493+SUMPRODUCT(AI277:AQ277, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AH548)=SUM($11:$11)-1, AI493+SUMPRODUCT(AJ277:AR277, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AI548)=SUM($11:$11)-1, AJ493+SUMPRODUCT(AK277:AS277, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AJ548)=SUM($11:$11)-1, AK493+SUMPRODUCT(AL277:AT277, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AK548)=SUM($11:$11)-1, AL493+SUMPRODUCT(AM277:AU277, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AL548)=SUM($11:$11)-1, AM493+SUMPRODUCT(AN277:AV277, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AM548)=SUM($11:$11)-1, AN493+SUMPRODUCT(AO277:AW277, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AN548)=SUM($11:$11)-1, AO493+SUMPRODUCT(AP277:AX277, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AO548)=SUM($11:$11)-1, AP493+SUMPRODUCT(AQ277:AY277, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AP548)=SUM($11:$11)-1, AQ493+SUMPRODUCT(AR277:AZ277, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AQ548)=SUM($11:$11)-1, AR493+SUMPRODUCT(AS277:BA277, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AR548)=SUM($11:$11)-1, AS493+SUMPRODUCT(AT277:BB277, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AS548)=SUM($11:$11)-1, AT493+SUMPRODUCT(AU277:BC277, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AT548)=SUM($11:$11)-1, AU493+SUMPRODUCT(AV277:BD277, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AU548)=SUM($11:$11)-1, AV493+SUMPRODUCT(AW277:BE277, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AV548)=SUM($11:$11)-1, AW493+SUMPRODUCT(AX277:BF277, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AW548)=SUM($11:$11)-1, AX493+SUMPRODUCT(AY277:BG277, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AX548)=SUM($11:$11)-1, AY493+SUMPRODUCT(AZ277:BH277, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AY548)=SUM($11:$11)-1, AZ493+SUMPRODUCT(BA277:BI277, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AZ548)=SUM($11:$11)-1, BA493+SUMPRODUCT(BB277:BJ277, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BA548)=SUM($11:$11)-1, BB493+SUMPRODUCT(BC277:BK277, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BB548)=SUM($11:$11)-1, BC493+SUMPRODUCT(BD277:BL277, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BC548)=SUM($11:$11)-1, BD493+SUMPRODUCT(BE277:BM277, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BD548)=SUM($11:$11)-1, BE493+SUMPRODUCT(BF277:BN277, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BE548)=SUM($11:$11)-1, BF493+SUMPRODUCT(BG277:BO277, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BF548)=SUM($11:$11)-1, BG493+SUMPRODUCT(BH277:BP277, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BG548)=SUM($11:$11)-1, BH493+SUMPRODUCT(BI277:BQ277, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BH548)=SUM($11:$11)-1, BI493+SUMPRODUCT(BJ277:BR277, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BI548)=SUM($11:$11)-1, BJ493+SUMPRODUCT(BK277:BS277, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BJ548)=SUM($11:$11)-1, BK493+SUMPRODUCT(BL277:BT277, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BK548)=SUM($11:$11)-1, BL493+SUMPRODUCT(BM277:BU277, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BL548)=SUM($11:$11)-1, BM493+SUMPRODUCT(BN277:BV277, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BM548)=SUM($11:$11)-1, BN493+SUMPRODUCT(BO277:BW277, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BN548)=SUM($11:$11)-1, BO493+SUMPRODUCT(BP277:BX277, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BO548)=SUM($11:$11)-1, BP493+SUMPRODUCT(BQ277:BY277, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BP548)=SUM($11:$11)-1, BQ493+SUMPRODUCT(BR277:BZ277, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BQ548)=SUM($11:$11)-1, BR493+SUMPRODUCT(BS277:CA277, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BR548)=SUM($11:$11)-1, BS493+SUMPRODUCT(BT277:CB277, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BS548)=SUM($11:$11)-1, BT493+SUMPRODUCT(BU277:CC277, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BT548)=SUM($11:$11)-1, BU493+SUMPRODUCT(BV277:CD277, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Motor Vehicles",null,null,{"$f":"IF(COUNTA($G549:G549)=SUM($11:$11)-1, H494+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:H549)=SUM($11:$11)-1, I494+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:I549)=SUM($11:$11)-1, J494+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:J549)=SUM($11:$11)-1, K494+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:K549)=SUM($11:$11)-1, L494+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":34.715559751445682},{"$f":"IF(COUNTA($G549:L549)=SUM($11:$11)-1, M494+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:M549)=SUM($11:$11)-1, N494+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:N549)=SUM($11:$11)-1, O494+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:O549)=SUM($11:$11)-1, P494+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:P549)=SUM($11:$11)-1, Q494+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Q549)=SUM($11:$11)-1, R494+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:R549)=SUM($11:$11)-1, S494+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:S549)=SUM($11:$11)-1, T494+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:T549)=SUM($11:$11)-1, U494+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:U549)=SUM($11:$11)-1, V494+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:V549)=SUM($11:$11)-1, W494+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:W549)=SUM($11:$11)-1, X494+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:X549)=SUM($11:$11)-1, Y494+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Y549)=SUM($11:$11)-1, Z494+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Z549)=SUM($11:$11)-1, AA494+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AA549)=SUM($11:$11)-1, AB494+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AB549)=SUM($11:$11)-1, AC494+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AC549)=SUM($11:$11)-1, AD494+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AD549)=SUM($11:$11)-1, AE494+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AE549)=SUM($11:$11)-1, AF494+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AF549)=SUM($11:$11)-1, AG494+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AG549)=SUM($11:$11)-1, AH494+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AH549)=SUM($11:$11)-1, AI494+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AI549)=SUM($11:$11)-1, AJ494+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AJ549)=SUM($11:$11)-1, AK494+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AK549)=SUM($11:$11)-1, AL494+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AL549)=SUM($11:$11)-1, AM494+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AM549)=SUM($11:$11)-1, AN494+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AN549)=SUM($11:$11)-1, AO494+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AO549)=SUM($11:$11)-1, AP494+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AP549)=SUM($11:$11)-1, AQ494+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AQ549)=SUM($11:$11)-1, AR494+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AR549)=SUM($11:$11)-1, AS494+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AS549)=SUM($11:$11)-1, AT494+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AT549)=SUM($11:$11)-1, AU494+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AU549)=SUM($11:$11)-1, AV494+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AV549)=SUM($11:$11)-1, AW494+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AW549)=SUM($11:$11)-1, AX494+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AX549)=SUM($11:$11)-1, AY494+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AY549)=SUM($11:$11)-1, AZ494+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AZ549)=SUM($11:$11)-1, BA494+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BA549)=SUM($11:$11)-1, BB494+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BB549)=SUM($11:$11)-1, BC494+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BC549)=SUM($11:$11)-1, BD494+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BD549)=SUM($11:$11)-1, BE494+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BE549)=SUM($11:$11)-1, BF494+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BF549)=SUM($11:$11)-1, BG494+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BG549)=SUM($11:$11)-1, BH494+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BH549)=SUM($11:$11)-1, BI494+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BI549)=SUM($11:$11)-1, BJ494+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BJ549)=SUM($11:$11)-1, BK494+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BK549)=SUM($11:$11)-1, BL494+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BL549)=SUM($11:$11)-1, BM494+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BM549)=SUM($11:$11)-1, BN494+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BN549)=SUM($11:$11)-1, BO494+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BO549)=SUM($11:$11)-1, BP494+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BP549)=SUM($11:$11)-1, BQ494+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BQ549)=SUM($11:$11)-1, BR494+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BR549)=SUM($11:$11)-1, BS494+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BS549)=SUM($11:$11)-1, BT494+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BT549)=SUM($11:$11)-1, BU494+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Short Term Leases",null,null,{"$f":"IF(COUNTA($G550:G550)=SUM($11:$11)-1, H495+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:H550)=SUM($11:$11)-1, I495+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:I550)=SUM($11:$11)-1, J495+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:J550)=SUM($11:$11)-1, K495+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:K550)=SUM($11:$11)-1, L495+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":16.466299673326965},{"$f":"IF(COUNTA($G550:L550)=SUM($11:$11)-1, M495+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:M550)=SUM($11:$11)-1, N495+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:N550)=SUM($11:$11)-1, O495+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:O550)=SUM($11:$11)-1, P495+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:P550)=SUM($11:$11)-1, Q495+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Q550)=SUM($11:$11)-1, R495+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:R550)=SUM($11:$11)-1, S495+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:S550)=SUM($11:$11)-1, T495+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:T550)=SUM($11:$11)-1, U495+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:U550)=SUM($11:$11)-1, V495+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:V550)=SUM($11:$11)-1, W495+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:W550)=SUM($11:$11)-1, X495+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:X550)=SUM($11:$11)-1, Y495+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Y550)=SUM($11:$11)-1, Z495+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Z550)=SUM($11:$11)-1, AA495+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AA550)=SUM($11:$11)-1, AB495+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AB550)=SUM($11:$11)-1, AC495+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AC550)=SUM($11:$11)-1, AD495+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AD550)=SUM($11:$11)-1, AE495+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AE550)=SUM($11:$11)-1, AF495+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AF550)=SUM($11:$11)-1, AG495+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AG550)=SUM($11:$11)-1, AH495+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AH550)=SUM($11:$11)-1, AI495+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AI550)=SUM($11:$11)-1, AJ495+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AJ550)=SUM($11:$11)-1, AK495+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AK550)=SUM($11:$11)-1, AL495+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AL550)=SUM($11:$11)-1, AM495+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AM550)=SUM($11:$11)-1, AN495+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AN550)=SUM($11:$11)-1, AO495+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AO550)=SUM($11:$11)-1, AP495+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AP550)=SUM($11:$11)-1, AQ495+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AQ550)=SUM($11:$11)-1, AR495+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AR550)=SUM($11:$11)-1, AS495+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AS550)=SUM($11:$11)-1, AT495+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AT550)=SUM($11:$11)-1, AU495+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AU550)=SUM($11:$11)-1, AV495+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AV550)=SUM($11:$11)-1, AW495+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AW550)=SUM($11:$11)-1, AX495+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AX550)=SUM($11:$11)-1, AY495+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AY550)=SUM($11:$11)-1, AZ495+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AZ550)=SUM($11:$11)-1, BA495+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BA550)=SUM($11:$11)-1, BB495+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BB550)=SUM($11:$11)-1, BC495+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BC550)=SUM($11:$11)-1, BD495+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BD550)=SUM($11:$11)-1, BE495+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BE550)=SUM($11:$11)-1, BF495+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BF550)=SUM($11:$11)-1, BG495+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BG550)=SUM($11:$11)-1, BH495+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BH550)=SUM($11:$11)-1, BI495+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BI550)=SUM($11:$11)-1, BJ495+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BJ550)=SUM($11:$11)-1, BK495+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BK550)=SUM($11:$11)-1, BL495+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BL550)=SUM($11:$11)-1, BM495+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BM550)=SUM($11:$11)-1, BN495+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BN550)=SUM($11:$11)-1, BO495+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BO550)=SUM($11:$11)-1, BP495+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BP550)=SUM($11:$11)-1, BQ495+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BQ550)=SUM($11:$11)-1, BR495+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BR550)=SUM($11:$11)-1, BS495+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BS550)=SUM($11:$11)-1, BT495+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BT550)=SUM($11:$11)-1, BU495+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Long Term Leases",null,null,{"$f":"IF(COUNTA($G551:G551)=SUM($11:$11)-1, H496+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:H551)=SUM($11:$11)-1, I496+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:I551)=SUM($11:$11)-1, J496+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:J551)=SUM($11:$11)-1, K496+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:K551)=SUM($11:$11)-1, L496+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":44.84791734684795},{"$f":"IF(COUNTA($G551:L551)=SUM($11:$11)-1, M496+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:M551)=SUM($11:$11)-1, N496+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:N551)=SUM($11:$11)-1, O496+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:O551)=SUM($11:$11)-1, P496+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:P551)=SUM($11:$11)-1, Q496+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Q551)=SUM($11:$11)-1, R496+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:R551)=SUM($11:$11)-1, S496+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:S551)=SUM($11:$11)-1, T496+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:T551)=SUM($11:$11)-1, U496+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:U551)=SUM($11:$11)-1, V496+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:V551)=SUM($11:$11)-1, W496+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:W551)=SUM($11:$11)-1, X496+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:X551)=SUM($11:$11)-1, Y496+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Y551)=SUM($11:$11)-1, Z496+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Z551)=SUM($11:$11)-1, AA496+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AA551)=SUM($11:$11)-1, AB496+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AB551)=SUM($11:$11)-1, AC496+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AC551)=SUM($11:$11)-1, AD496+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AD551)=SUM($11:$11)-1, AE496+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AE551)=SUM($11:$11)-1, AF496+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AF551)=SUM($11:$11)-1, AG496+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AG551)=SUM($11:$11)-1, AH496+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AH551)=SUM($11:$11)-1, AI496+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AI551)=SUM($11:$11)-1, AJ496+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AJ551)=SUM($11:$11)-1, AK496+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AK551)=SUM($11:$11)-1, AL496+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AL551)=SUM($11:$11)-1, AM496+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AM551)=SUM($11:$11)-1, AN496+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AN551)=SUM($11:$11)-1, AO496+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AO551)=SUM($11:$11)-1, AP496+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AP551)=SUM($11:$11)-1, AQ496+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AQ551)=SUM($11:$11)-1, AR496+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AR551)=SUM($11:$11)-1, AS496+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AS551)=SUM($11:$11)-1, AT496+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AT551)=SUM($11:$11)-1, AU496+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AU551)=SUM($11:$11)-1, AV496+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AV551)=SUM($11:$11)-1, AW496+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AW551)=SUM($11:$11)-1, AX496+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AX551)=SUM($11:$11)-1, AY496+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AY551)=SUM($11:$11)-1, AZ496+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AZ551)=SUM($11:$11)-1, BA496+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BA551)=SUM($11:$11)-1, BB496+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BB551)=SUM($11:$11)-1, BC496+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BC551)=SUM($11:$11)-1, BD496+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BD551)=SUM($11:$11)-1, BE496+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BE551)=SUM($11:$11)-1, BF496+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BF551)=SUM($11:$11)-1, BG496+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BG551)=SUM($11:$11)-1, BH496+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BH551)=SUM($11:$11)-1, BI496+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BI551)=SUM($11:$11)-1, BJ496+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BJ551)=SUM($11:$11)-1, BK496+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BK551)=SUM($11:$11)-1, BL496+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BL551)=SUM($11:$11)-1, BM496+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BM551)=SUM($11:$11)-1, BN496+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BN551)=SUM($11:$11)-1, BO496+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BO551)=SUM($11:$11)-1, BP496+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BP551)=SUM($11:$11)-1, BQ496+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BQ551)=SUM($11:$11)-1, BR496+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BR551)=SUM($11:$11)-1, BS496+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BS551)=SUM($11:$11)-1, BT496+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BT551)=SUM($11:$11)-1, BU496+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G552:G552)=SUM($11:$11)-1, H497+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:H552)=SUM($11:$11)-1, I497+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:I552)=SUM($11:$11)-1, J497+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:J552)=SUM($11:$11)-1, K497+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:K552)=SUM($11:$11)-1, L497+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G552:L552)=SUM($11:$11)-1, M497+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:M552)=SUM($11:$11)-1, N497+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:N552)=SUM($11:$11)-1, O497+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:O552)=SUM($11:$11)-1, P497+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:P552)=SUM($11:$11)-1, Q497+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Q552)=SUM($11:$11)-1, R497+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:R552)=SUM($11:$11)-1, S497+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:S552)=SUM($11:$11)-1, T497+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:T552)=SUM($11:$11)-1, U497+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:U552)=SUM($11:$11)-1, V497+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:V552)=SUM($11:$11)-1, W497+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:W552)=SUM($11:$11)-1, X497+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:X552)=SUM($11:$11)-1, Y497+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Y552)=SUM($11:$11)-1, Z497+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Z552)=SUM($11:$11)-1, AA497+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AA552)=SUM($11:$11)-1, AB497+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AB552)=SUM($11:$11)-1, AC497+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AC552)=SUM($11:$11)-1, AD497+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AD552)=SUM($11:$11)-1, AE497+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AE552)=SUM($11:$11)-1, AF497+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AF552)=SUM($11:$11)-1, AG497+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AG552)=SUM($11:$11)-1, AH497+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AH552)=SUM($11:$11)-1, AI497+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AI552)=SUM($11:$11)-1, AJ497+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AJ552)=SUM($11:$11)-1, AK497+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AK552)=SUM($11:$11)-1, AL497+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AL552)=SUM($11:$11)-1, AM497+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AM552)=SUM($11:$11)-1, AN497+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AN552)=SUM($11:$11)-1, AO497+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AO552)=SUM($11:$11)-1, AP497+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AP552)=SUM($11:$11)-1, AQ497+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AQ552)=SUM($11:$11)-1, AR497+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AR552)=SUM($11:$11)-1, AS497+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AS552)=SUM($11:$11)-1, AT497+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AT552)=SUM($11:$11)-1, AU497+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AU552)=SUM($11:$11)-1, AV497+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AV552)=SUM($11:$11)-1, AW497+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AW552)=SUM($11:$11)-1, AX497+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AX552)=SUM($11:$11)-1, AY497+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AY552)=SUM($11:$11)-1, AZ497+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AZ552)=SUM($11:$11)-1, BA497+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BA552)=SUM($11:$11)-1, BB497+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BB552)=SUM($11:$11)-1, BC497+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BC552)=SUM($11:$11)-1, BD497+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BD552)=SUM($11:$11)-1, BE497+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BE552)=SUM($11:$11)-1, BF497+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BF552)=SUM($11:$11)-1, BG497+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BG552)=SUM($11:$11)-1, BH497+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BH552)=SUM($11:$11)-1, BI497+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BI552)=SUM($11:$11)-1, BJ497+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BJ552)=SUM($11:$11)-1, BK497+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BK552)=SUM($11:$11)-1, BL497+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BL552)=SUM($11:$11)-1, BM497+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BM552)=SUM($11:$11)-1, BN497+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BN552)=SUM($11:$11)-1, BO497+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BO552)=SUM($11:$11)-1, BP497+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BP552)=SUM($11:$11)-1, BQ497+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BQ552)=SUM($11:$11)-1, BR497+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BR552)=SUM($11:$11)-1, BS497+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BS552)=SUM($11:$11)-1, BT497+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BT552)=SUM($11:$11)-1, BU497+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G553:G553)=SUM($11:$11)-1, H498+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:H553)=SUM($11:$11)-1, I498+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:I553)=SUM($11:$11)-1, J498+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:J553)=SUM($11:$11)-1, K498+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:K553)=SUM($11:$11)-1, L498+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G553:L553)=SUM($11:$11)-1, M498+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:M553)=SUM($11:$11)-1, N498+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:N553)=SUM($11:$11)-1, O498+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:O553)=SUM($11:$11)-1, P498+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:P553)=SUM($11:$11)-1, Q498+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Q553)=SUM($11:$11)-1, R498+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:R553)=SUM($11:$11)-1, S498+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:S553)=SUM($11:$11)-1, T498+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:T553)=SUM($11:$11)-1, U498+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:U553)=SUM($11:$11)-1, V498+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:V553)=SUM($11:$11)-1, W498+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:W553)=SUM($11:$11)-1, X498+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:X553)=SUM($11:$11)-1, Y498+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Y553)=SUM($11:$11)-1, Z498+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Z553)=SUM($11:$11)-1, AA498+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AA553)=SUM($11:$11)-1, AB498+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AB553)=SUM($11:$11)-1, AC498+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AC553)=SUM($11:$11)-1, AD498+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AD553)=SUM($11:$11)-1, AE498+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AE553)=SUM($11:$11)-1, AF498+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AF553)=SUM($11:$11)-1, AG498+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AG553)=SUM($11:$11)-1, AH498+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AH553)=SUM($11:$11)-1, AI498+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AI553)=SUM($11:$11)-1, AJ498+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AJ553)=SUM($11:$11)-1, AK498+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AK553)=SUM($11:$11)-1, AL498+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AL553)=SUM($11:$11)-1, AM498+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AM553)=SUM($11:$11)-1, AN498+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AN553)=SUM($11:$11)-1, AO498+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AO553)=SUM($11:$11)-1, AP498+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AP553)=SUM($11:$11)-1, AQ498+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AQ553)=SUM($11:$11)-1, AR498+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AR553)=SUM($11:$11)-1, AS498+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AS553)=SUM($11:$11)-1, AT498+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AT553)=SUM($11:$11)-1, AU498+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AU553)=SUM($11:$11)-1, AV498+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AV553)=SUM($11:$11)-1, AW498+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AW553)=SUM($11:$11)-1, AX498+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AX553)=SUM($11:$11)-1, AY498+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AY553)=SUM($11:$11)-1, AZ498+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AZ553)=SUM($11:$11)-1, BA498+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BA553)=SUM($11:$11)-1, BB498+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BB553)=SUM($11:$11)-1, BC498+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BC553)=SUM($11:$11)-1, BD498+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BD553)=SUM($11:$11)-1, BE498+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BE553)=SUM($11:$11)-1, BF498+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BF553)=SUM($11:$11)-1, BG498+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BG553)=SUM($11:$11)-1, BH498+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BH553)=SUM($11:$11)-1, BI498+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BI553)=SUM($11:$11)-1, BJ498+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BJ553)=SUM($11:$11)-1, BK498+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BK553)=SUM($11:$11)-1, BL498+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BL553)=SUM($11:$11)-1, BM498+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BM553)=SUM($11:$11)-1, BN498+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BN553)=SUM($11:$11)-1, BO498+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BO553)=SUM($11:$11)-1, BP498+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BP553)=SUM($11:$11)-1, BQ498+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BQ553)=SUM($11:$11)-1, BR498+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BR553)=SUM($11:$11)-1, BS498+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BS553)=SUM($11:$11)-1, BT498+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BT553)=SUM($11:$11)-1, BU498+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G554:G554)=SUM($11:$11)-1, H499+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:H554)=SUM($11:$11)-1, I499+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:I554)=SUM($11:$11)-1, J499+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:J554)=SUM($11:$11)-1, K499+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:K554)=SUM($11:$11)-1, L499+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G554:L554)=SUM($11:$11)-1, M499+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:M554)=SUM($11:$11)-1, N499+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:N554)=SUM($11:$11)-1, O499+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:O554)=SUM($11:$11)-1, P499+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:P554)=SUM($11:$11)-1, Q499+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Q554)=SUM($11:$11)-1, R499+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:R554)=SUM($11:$11)-1, S499+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:S554)=SUM($11:$11)-1, T499+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:T554)=SUM($11:$11)-1, U499+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:U554)=SUM($11:$11)-1, V499+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:V554)=SUM($11:$11)-1, W499+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:W554)=SUM($11:$11)-1, X499+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:X554)=SUM($11:$11)-1, Y499+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Y554)=SUM($11:$11)-1, Z499+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Z554)=SUM($11:$11)-1, AA499+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AA554)=SUM($11:$11)-1, AB499+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AB554)=SUM($11:$11)-1, AC499+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AC554)=SUM($11:$11)-1, AD499+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AD554)=SUM($11:$11)-1, AE499+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AE554)=SUM($11:$11)-1, AF499+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AF554)=SUM($11:$11)-1, AG499+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AG554)=SUM($11:$11)-1, AH499+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AH554)=SUM($11:$11)-1, AI499+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AI554)=SUM($11:$11)-1, AJ499+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AJ554)=SUM($11:$11)-1, AK499+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AK554)=SUM($11:$11)-1, AL499+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AL554)=SUM($11:$11)-1, AM499+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AM554)=SUM($11:$11)-1, AN499+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AN554)=SUM($11:$11)-1, AO499+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AO554)=SUM($11:$11)-1, AP499+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AP554)=SUM($11:$11)-1, AQ499+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AQ554)=SUM($11:$11)-1, AR499+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AR554)=SUM($11:$11)-1, AS499+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AS554)=SUM($11:$11)-1, AT499+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AT554)=SUM($11:$11)-1, AU499+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AU554)=SUM($11:$11)-1, AV499+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AV554)=SUM($11:$11)-1, AW499+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AW554)=SUM($11:$11)-1, AX499+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AX554)=SUM($11:$11)-1, AY499+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AY554)=SUM($11:$11)-1, AZ499+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AZ554)=SUM($11:$11)-1, BA499+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BA554)=SUM($11:$11)-1, BB499+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BB554)=SUM($11:$11)-1, BC499+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BC554)=SUM($11:$11)-1, BD499+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BD554)=SUM($11:$11)-1, BE499+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BE554)=SUM($11:$11)-1, BF499+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BF554)=SUM($11:$11)-1, BG499+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BG554)=SUM($11:$11)-1, BH499+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BH554)=SUM($11:$11)-1, BI499+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BI554)=SUM($11:$11)-1, BJ499+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BJ554)=SUM($11:$11)-1, BK499+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BK554)=SUM($11:$11)-1, BL499+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BL554)=SUM($11:$11)-1, BM499+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BM554)=SUM($11:$11)-1, BN499+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BN554)=SUM($11:$11)-1, BO499+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BO554)=SUM($11:$11)-1, BP499+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BP554)=SUM($11:$11)-1, BQ499+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BQ554)=SUM($11:$11)-1, BR499+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BR554)=SUM($11:$11)-1, BS499+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BS554)=SUM($11:$11)-1, BT499+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BT554)=SUM($11:$11)-1, BU499+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G555:G555)=SUM($11:$11)-1, H500+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:H555)=SUM($11:$11)-1, I500+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:I555)=SUM($11:$11)-1, J500+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:J555)=SUM($11:$11)-1, K500+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:K555)=SUM($11:$11)-1, L500+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G555:L555)=SUM($11:$11)-1, M500+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:M555)=SUM($11:$11)-1, N500+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:N555)=SUM($11:$11)-1, O500+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:O555)=SUM($11:$11)-1, P500+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:P555)=SUM($11:$11)-1, Q500+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Q555)=SUM($11:$11)-1, R500+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:R555)=SUM($11:$11)-1, S500+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:S555)=SUM($11:$11)-1, T500+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:T555)=SUM($11:$11)-1, U500+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:U555)=SUM($11:$11)-1, V500+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:V555)=SUM($11:$11)-1, W500+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:W555)=SUM($11:$11)-1, X500+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:X555)=SUM($11:$11)-1, Y500+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Y555)=SUM($11:$11)-1, Z500+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Z555)=SUM($11:$11)-1, AA500+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AA555)=SUM($11:$11)-1, AB500+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AB555)=SUM($11:$11)-1, AC500+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AC555)=SUM($11:$11)-1, AD500+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AD555)=SUM($11:$11)-1, AE500+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AE555)=SUM($11:$11)-1, AF500+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AF555)=SUM($11:$11)-1, AG500+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AG555)=SUM($11:$11)-1, AH500+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AH555)=SUM($11:$11)-1, AI500+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AI555)=SUM($11:$11)-1, AJ500+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AJ555)=SUM($11:$11)-1, AK500+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AK555)=SUM($11:$11)-1, AL500+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AL555)=SUM($11:$11)-1, AM500+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AM555)=SUM($11:$11)-1, AN500+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AN555)=SUM($11:$11)-1, AO500+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AO555)=SUM($11:$11)-1, AP500+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AP555)=SUM($11:$11)-1, AQ500+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AQ555)=SUM($11:$11)-1, AR500+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AR555)=SUM($11:$11)-1, AS500+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AS555)=SUM($11:$11)-1, AT500+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AT555)=SUM($11:$11)-1, AU500+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AU555)=SUM($11:$11)-1, AV500+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AV555)=SUM($11:$11)-1, AW500+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AW555)=SUM($11:$11)-1, AX500+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AX555)=SUM($11:$11)-1, AY500+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AY555)=SUM($11:$11)-1, AZ500+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AZ555)=SUM($11:$11)-1, BA500+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BA555)=SUM($11:$11)-1, BB500+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BB555)=SUM($11:$11)-1, BC500+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BC555)=SUM($11:$11)-1, BD500+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BD555)=SUM($11:$11)-1, BE500+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BE555)=SUM($11:$11)-1, BF500+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BF555)=SUM($11:$11)-1, BG500+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BG555)=SUM($11:$11)-1, BH500+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BH555)=SUM($11:$11)-1, BI500+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BI555)=SUM($11:$11)-1, BJ500+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BJ555)=SUM($11:$11)-1, BK500+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BK555)=SUM($11:$11)-1, BL500+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BL555)=SUM($11:$11)-1, BM500+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BM555)=SUM($11:$11)-1, BN500+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BN555)=SUM($11:$11)-1, BO500+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BO555)=SUM($11:$11)-1, BP500+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BP555)=SUM($11:$11)-1, BQ500+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BQ555)=SUM($11:$11)-1, BR500+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BR555)=SUM($11:$11)-1, BS500+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BS555)=SUM($11:$11)-1, BT500+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BT555)=SUM($11:$11)-1, BU500+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G556:G556)=SUM($11:$11)-1, H501+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:H556)=SUM($11:$11)-1, I501+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:I556)=SUM($11:$11)-1, J501+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:J556)=SUM($11:$11)-1, K501+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:K556)=SUM($11:$11)-1, L501+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":0},{"$f":"IF(COUNTA($G556:L556)=SUM($11:$11)-1, M501+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:M556)=SUM($11:$11)-1, N501+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:N556)=SUM($11:$11)-1, O501+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:O556)=SUM($11:$11)-1, P501+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:P556)=SUM($11:$11)-1, Q501+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Q556)=SUM($11:$11)-1, R501+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:R556)=SUM($11:$11)-1, S501+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:S556)=SUM($11:$11)-1, T501+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:T556)=SUM($11:$11)-1, U501+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:U556)=SUM($11:$11)-1, V501+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:V556)=SUM($11:$11)-1, W501+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:W556)=SUM($11:$11)-1, X501+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:X556)=SUM($11:$11)-1, Y501+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Y556)=SUM($11:$11)-1, Z501+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Z556)=SUM($11:$11)-1, AA501+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AA556)=SUM($11:$11)-1, AB501+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AB556)=SUM($11:$11)-1, AC501+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AC556)=SUM($11:$11)-1, AD501+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AD556)=SUM($11:$11)-1, AE501+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AE556)=SUM($11:$11)-1, AF501+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AF556)=SUM($11:$11)-1, AG501+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AG556)=SUM($11:$11)-1, AH501+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AH556)=SUM($11:$11)-1, AI501+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AI556)=SUM($11:$11)-1, AJ501+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AJ556)=SUM($11:$11)-1, AK501+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AK556)=SUM($11:$11)-1, AL501+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AL556)=SUM($11:$11)-1, AM501+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AM556)=SUM($11:$11)-1, AN501+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AN556)=SUM($11:$11)-1, AO501+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AO556)=SUM($11:$11)-1, AP501+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AP556)=SUM($11:$11)-1, AQ501+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AQ556)=SUM($11:$11)-1, AR501+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AR556)=SUM($11:$11)-1, AS501+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AS556)=SUM($11:$11)-1, AT501+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AT556)=SUM($11:$11)-1, AU501+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AU556)=SUM($11:$11)-1, AV501+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AV556)=SUM($11:$11)-1, AW501+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AW556)=SUM($11:$11)-1, AX501+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AX556)=SUM($11:$11)-1, AY501+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AY556)=SUM($11:$11)-1, AZ501+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AZ556)=SUM($11:$11)-1, BA501+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BA556)=SUM($11:$11)-1, BB501+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BB556)=SUM($11:$11)-1, BC501+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BC556)=SUM($11:$11)-1, BD501+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BD556)=SUM($11:$11)-1, BE501+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BE556)=SUM($11:$11)-1, BF501+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BF556)=SUM($11:$11)-1, BG501+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BG556)=SUM($11:$11)-1, BH501+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BH556)=SUM($11:$11)-1, BI501+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BI556)=SUM($11:$11)-1, BJ501+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BJ556)=SUM($11:$11)-1, BK501+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BK556)=SUM($11:$11)-1, BL501+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BL556)=SUM($11:$11)-1, BM501+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BM556)=SUM($11:$11)-1, BN501+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BN556)=SUM($11:$11)-1, BO501+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BO556)=SUM($11:$11)-1, BP501+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BP556)=SUM($11:$11)-1, BQ501+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BQ556)=SUM($11:$11)-1, BR501+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BR556)=SUM($11:$11)-1, BS501+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BS556)=SUM($11:$11)-1, BT501+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BT556)=SUM($11:$11)-1, BU501+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Buildings (System)",null,null,{"$f":"IF(COUNTA($G557:G557)=SUM($11:$11)-1, H502+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:H557)=SUM($11:$11)-1, I502+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:I557)=SUM($11:$11)-1, J502+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:J557)=SUM($11:$11)-1, K502+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:K557)=SUM($11:$11)-1, L502+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":45.923805165906856},{"$f":"IF(COUNTA($G557:L557)=SUM($11:$11)-1, M502+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:M557)=SUM($11:$11)-1, N502+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:N557)=SUM($11:$11)-1, O502+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:O557)=SUM($11:$11)-1, P502+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:P557)=SUM($11:$11)-1, Q502+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Q557)=SUM($11:$11)-1, R502+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:R557)=SUM($11:$11)-1, S502+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:S557)=SUM($11:$11)-1, T502+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:T557)=SUM($11:$11)-1, U502+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:U557)=SUM($11:$11)-1, V502+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:V557)=SUM($11:$11)-1, W502+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:W557)=SUM($11:$11)-1, X502+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:X557)=SUM($11:$11)-1, Y502+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Y557)=SUM($11:$11)-1, Z502+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Z557)=SUM($11:$11)-1, AA502+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AA557)=SUM($11:$11)-1, AB502+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AB557)=SUM($11:$11)-1, AC502+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AC557)=SUM($11:$11)-1, AD502+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AD557)=SUM($11:$11)-1, AE502+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AE557)=SUM($11:$11)-1, AF502+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AF557)=SUM($11:$11)-1, AG502+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AG557)=SUM($11:$11)-1, AH502+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AH557)=SUM($11:$11)-1, AI502+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AI557)=SUM($11:$11)-1, AJ502+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AJ557)=SUM($11:$11)-1, AK502+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AK557)=SUM($11:$11)-1, AL502+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AL557)=SUM($11:$11)-1, AM502+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AM557)=SUM($11:$11)-1, AN502+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AN557)=SUM($11:$11)-1, AO502+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AO557)=SUM($11:$11)-1, AP502+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AP557)=SUM($11:$11)-1, AQ502+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AQ557)=SUM($11:$11)-1, AR502+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AR557)=SUM($11:$11)-1, AS502+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AS557)=SUM($11:$11)-1, AT502+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AT557)=SUM($11:$11)-1, AU502+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AU557)=SUM($11:$11)-1, AV502+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AV557)=SUM($11:$11)-1, AW502+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AW557)=SUM($11:$11)-1, AX502+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AX557)=SUM($11:$11)-1, AY502+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AY557)=SUM($11:$11)-1, AZ502+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AZ557)=SUM($11:$11)-1, BA502+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BA557)=SUM($11:$11)-1, BB502+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BB557)=SUM($11:$11)-1, BC502+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BC557)=SUM($11:$11)-1, BD502+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BD557)=SUM($11:$11)-1, BE502+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BE557)=SUM($11:$11)-1, BF502+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BF557)=SUM($11:$11)-1, BG502+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BG557)=SUM($11:$11)-1, BH502+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BH557)=SUM($11:$11)-1, BI502+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BI557)=SUM($11:$11)-1, BJ502+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BJ557)=SUM($11:$11)-1, BK502+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BK557)=SUM($11:$11)-1, BL502+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BL557)=SUM($11:$11)-1, BM502+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BM557)=SUM($11:$11)-1, BN502+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BN557)=SUM($11:$11)-1, BO502+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BO557)=SUM($11:$11)-1, BP502+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BP557)=SUM($11:$11)-1, BQ502+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BQ557)=SUM($11:$11)-1, BR502+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BR557)=SUM($11:$11)-1, BS502+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BS557)=SUM($11:$11)-1, BT502+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BT557)=SUM($11:$11)-1, BU502+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Buildings (Non System)",null,null,{"$f":"IF(COUNTA($G558:G558)=SUM($11:$11)-1, H503+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:H558)=SUM($11:$11)-1, I503+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:I558)=SUM($11:$11)-1, J503+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:J558)=SUM($11:$11)-1, K503+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:K558)=SUM($11:$11)-1, L503+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":35.739687172429711},{"$f":"IF(COUNTA($G558:L558)=SUM($11:$11)-1, M503+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:M558)=SUM($11:$11)-1, N503+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:N558)=SUM($11:$11)-1, O503+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:O558)=SUM($11:$11)-1, P503+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:P558)=SUM($11:$11)-1, Q503+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Q558)=SUM($11:$11)-1, R503+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:R558)=SUM($11:$11)-1, S503+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:S558)=SUM($11:$11)-1, T503+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:T558)=SUM($11:$11)-1, U503+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:U558)=SUM($11:$11)-1, V503+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:V558)=SUM($11:$11)-1, W503+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:W558)=SUM($11:$11)-1, X503+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:X558)=SUM($11:$11)-1, Y503+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Y558)=SUM($11:$11)-1, Z503+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Z558)=SUM($11:$11)-1, AA503+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AA558)=SUM($11:$11)-1, AB503+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AB558)=SUM($11:$11)-1, AC503+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AC558)=SUM($11:$11)-1, AD503+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AD558)=SUM($11:$11)-1, AE503+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AE558)=SUM($11:$11)-1, AF503+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AF558)=SUM($11:$11)-1, AG503+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AG558)=SUM($11:$11)-1, AH503+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AH558)=SUM($11:$11)-1, AI503+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AI558)=SUM($11:$11)-1, AJ503+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AJ558)=SUM($11:$11)-1, AK503+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AK558)=SUM($11:$11)-1, AL503+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AL558)=SUM($11:$11)-1, AM503+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AM558)=SUM($11:$11)-1, AN503+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AN558)=SUM($11:$11)-1, AO503+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AO558)=SUM($11:$11)-1, AP503+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AP558)=SUM($11:$11)-1, AQ503+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AQ558)=SUM($11:$11)-1, AR503+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AR558)=SUM($11:$11)-1, AS503+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AS558)=SUM($11:$11)-1, AT503+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AT558)=SUM($11:$11)-1, AU503+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AU558)=SUM($11:$11)-1, AV503+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AV558)=SUM($11:$11)-1, AW503+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AW558)=SUM($11:$11)-1, AX503+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AX558)=SUM($11:$11)-1, AY503+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AY558)=SUM($11:$11)-1, AZ503+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AZ558)=SUM($11:$11)-1, BA503+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BA558)=SUM($11:$11)-1, BB503+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BB558)=SUM($11:$11)-1, BC503+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BC558)=SUM($11:$11)-1, BD503+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BD558)=SUM($11:$11)-1, BE503+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BE558)=SUM($11:$11)-1, BF503+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BF558)=SUM($11:$11)-1, BG503+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BG558)=SUM($11:$11)-1, BH503+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BH558)=SUM($11:$11)-1, BI503+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BI558)=SUM($11:$11)-1, BJ503+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BJ558)=SUM($11:$11)-1, BK503+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BK558)=SUM($11:$11)-1, BL503+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BL558)=SUM($11:$11)-1, BM503+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BM558)=SUM($11:$11)-1, BN503+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BN558)=SUM($11:$11)-1, BO503+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BO558)=SUM($11:$11)-1, BP503+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BP558)=SUM($11:$11)-1, BQ503+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BQ558)=SUM($11:$11)-1, BR503+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BR558)=SUM($11:$11)-1, BS503+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BS558)=SUM($11:$11)-1, BT503+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BT558)=SUM($11:$11)-1, BU503+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"In-house Software",null,null,{"$f":"IF(COUNTA($G559:G559)=SUM($11:$11)-1, H504+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:H559)=SUM($11:$11)-1, I504+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:I559)=SUM($11:$11)-1, J504+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:J559)=SUM($11:$11)-1, K504+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:K559)=SUM($11:$11)-1, L504+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":276.09727391380511},{"$f":"IF(COUNTA($G559:L559)=SUM($11:$11)-1, M504+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:M559)=SUM($11:$11)-1, N504+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:N559)=SUM($11:$11)-1, O504+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:O559)=SUM($11:$11)-1, P504+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:P559)=SUM($11:$11)-1, Q504+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Q559)=SUM($11:$11)-1, R504+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:R559)=SUM($11:$11)-1, S504+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:S559)=SUM($11:$11)-1, T504+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:T559)=SUM($11:$11)-1, U504+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:U559)=SUM($11:$11)-1, V504+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:V559)=SUM($11:$11)-1, W504+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:W559)=SUM($11:$11)-1, X504+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:X559)=SUM($11:$11)-1, Y504+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Y559)=SUM($11:$11)-1, Z504+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Z559)=SUM($11:$11)-1, AA504+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AA559)=SUM($11:$11)-1, AB504+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AB559)=SUM($11:$11)-1, AC504+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AC559)=SUM($11:$11)-1, AD504+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AD559)=SUM($11:$11)-1, AE504+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AE559)=SUM($11:$11)-1, AF504+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AF559)=SUM($11:$11)-1, AG504+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AG559)=SUM($11:$11)-1, AH504+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AH559)=SUM($11:$11)-1, AI504+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AI559)=SUM($11:$11)-1, AJ504+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AJ559)=SUM($11:$11)-1, AK504+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AK559)=SUM($11:$11)-1, AL504+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AL559)=SUM($11:$11)-1, AM504+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AM559)=SUM($11:$11)-1, AN504+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AN559)=SUM($11:$11)-1, AO504+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AO559)=SUM($11:$11)-1, AP504+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AP559)=SUM($11:$11)-1, AQ504+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AQ559)=SUM($11:$11)-1, AR504+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AR559)=SUM($11:$11)-1, AS504+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AS559)=SUM($11:$11)-1, AT504+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AT559)=SUM($11:$11)-1, AU504+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AU559)=SUM($11:$11)-1, AV504+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AV559)=SUM($11:$11)-1, AW504+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AW559)=SUM($11:$11)-1, AX504+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AX559)=SUM($11:$11)-1, AY504+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AY559)=SUM($11:$11)-1, AZ504+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AZ559)=SUM($11:$11)-1, BA504+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BA559)=SUM($11:$11)-1, BB504+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BB559)=SUM($11:$11)-1, BC504+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BC559)=SUM($11:$11)-1, BD504+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BD559)=SUM($11:$11)-1, BE504+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BE559)=SUM($11:$11)-1, BF504+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BF559)=SUM($11:$11)-1, BG504+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BG559)=SUM($11:$11)-1, BH504+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BH559)=SUM($11:$11)-1, BI504+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BI559)=SUM($11:$11)-1, BJ504+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BJ559)=SUM($11:$11)-1, BK504+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BK559)=SUM($11:$11)-1, BL504+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BL559)=SUM($11:$11)-1, BM504+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BM559)=SUM($11:$11)-1, BN504+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BN559)=SUM($11:$11)-1, BO504+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BO559)=SUM($11:$11)-1, BP504+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BP559)=SUM($11:$11)-1, BQ504+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BQ559)=SUM($11:$11)-1, BR504+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BR559)=SUM($11:$11)-1, BS504+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BS559)=SUM($11:$11)-1, BT504+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BT559)=SUM($11:$11)-1, BU504+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"ERC",null,null,{"$f":"IF(COUNTA($G560:G560)=SUM($11:$11)-1, H505+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:H560)=SUM($11:$11)-1, I505+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:I560)=SUM($11:$11)-1, J505+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:J560)=SUM($11:$11)-1, K505+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:K560)=SUM($11:$11)-1, L505+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":11.968706338023718},{"$f":"IF(COUNTA($G560:L560)=SUM($11:$11)-1, M505+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:M560)=SUM($11:$11)-1, N505+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:N560)=SUM($11:$11)-1, O505+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:O560)=SUM($11:$11)-1, P505+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:P560)=SUM($11:$11)-1, Q505+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Q560)=SUM($11:$11)-1, R505+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:R560)=SUM($11:$11)-1, S505+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:S560)=SUM($11:$11)-1, T505+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:T560)=SUM($11:$11)-1, U505+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:U560)=SUM($11:$11)-1, V505+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:V560)=SUM($11:$11)-1, W505+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:W560)=SUM($11:$11)-1, X505+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:X560)=SUM($11:$11)-1, Y505+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Y560)=SUM($11:$11)-1, Z505+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Z560)=SUM($11:$11)-1, AA505+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AA560)=SUM($11:$11)-1, AB505+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AB560)=SUM($11:$11)-1, AC505+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AC560)=SUM($11:$11)-1, AD505+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AD560)=SUM($11:$11)-1, AE505+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AE560)=SUM($11:$11)-1, AF505+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AF560)=SUM($11:$11)-1, AG505+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AG560)=SUM($11:$11)-1, AH505+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AH560)=SUM($11:$11)-1, AI505+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AI560)=SUM($11:$11)-1, AJ505+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AJ560)=SUM($11:$11)-1, AK505+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AK560)=SUM($11:$11)-1, AL505+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AL560)=SUM($11:$11)-1, AM505+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AM560)=SUM($11:$11)-1, AN505+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AN560)=SUM($11:$11)-1, AO505+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AO560)=SUM($11:$11)-1, AP505+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AP560)=SUM($11:$11)-1, AQ505+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AQ560)=SUM($11:$11)-1, AR505+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AR560)=SUM($11:$11)-1, AS505+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AS560)=SUM($11:$11)-1, AT505+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AT560)=SUM($11:$11)-1, AU505+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AU560)=SUM($11:$11)-1, AV505+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AV560)=SUM($11:$11)-1, AW505+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AW560)=SUM($11:$11)-1, AX505+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AX560)=SUM($11:$11)-1, AY505+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AY560)=SUM($11:$11)-1, AZ505+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AZ560)=SUM($11:$11)-1, BA505+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BA560)=SUM($11:$11)-1, BB505+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BB560)=SUM($11:$11)-1, BC505+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BC560)=SUM($11:$11)-1, BD505+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BD560)=SUM($11:$11)-1, BE505+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BE560)=SUM($11:$11)-1, BF505+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BF560)=SUM($11:$11)-1, BG505+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BG560)=SUM($11:$11)-1, BH505+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BH560)=SUM($11:$11)-1, BI505+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BI560)=SUM($11:$11)-1, BJ505+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BJ560)=SUM($11:$11)-1, BK505+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BK560)=SUM($11:$11)-1, BL505+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BL560)=SUM($11:$11)-1, BM505+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BM560)=SUM($11:$11)-1, BN505+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BN560)=SUM($11:$11)-1, BO505+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BO560)=SUM($11:$11)-1, BP505+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BP560)=SUM($11:$11)-1, BQ505+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BQ560)=SUM($11:$11)-1, BR505+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BR560)=SUM($11:$11)-1, BS505+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BS560)=SUM($11:$11)-1, BT505+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BT560)=SUM($11:$11)-1, BU505+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$511:H$560)","v":0},{"$f":"SUM(I$511:I$560)","v":0},0,0,8242.0585582261228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$511:BU$560)","v":0}]

{"sheet":"TAB input","index":3,"n_rows":495,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8=$F$8, 'RAB input'!$F$8, $F$8) & \" - TAB input - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Endeavour Energy - TAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2017-18"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2018-19"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2083-84"},{"$f":"IF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),BT4+1)","v":"2084-85"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"Endeavour Energy"}]
[null,null,null,null,"First regulatory year for tracking",null,null,{"$f":"'RAB input'!H9","v":"2019-20"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2019-24"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<SUM($11:$11), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<SUM($11:$11), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<SUM($11:$11), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<SUM($11:$11), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<SUM($11:$11), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<SUM($11:$11), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<SUM($11:$11), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<SUM($11:$11), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<SUM($11:$11), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<SUM($11:$11), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<SUM($11:$11), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<SUM($11:$11), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<SUM($11:$11), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<SUM($11:$11), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<SUM($11:$11), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<SUM($11:$11), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<SUM($11:$11), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<SUM($11:$11), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<SUM($11:$11), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<SUM($11:$11), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<SUM($11:$11), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<SUM($11:$11), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<SUM($11:$11), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<SUM($11:$11), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<SUM($11:$11), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<SUM($11:$11), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<SUM($11:$11), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<SUM($11:$11), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<SUM($11:$11), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<SUM($11:$11), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<SUM($11:$11), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<SUM($11:$11), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<SUM($11:$11), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<SUM($11:$11), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<SUM($11:$11), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<SUM($11:$11), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<SUM($11:$11), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<SUM($11:$11), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<SUM($11:$11), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<SUM($11:$11), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<SUM($11:$11), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<SUM($11:$11), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<SUM($11:$11), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<SUM($11:$11), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<SUM($11:$11), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<SUM($11:$11), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<SUM($11:$11), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<SUM($11:$11), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<SUM($11:$11), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<SUM($11:$11), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<SUM($11:$11), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<SUM($11:$11), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<SUM($11:$11), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<SUM($11:$11), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<SUM($11:$11), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<SUM($11:$11), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<SUM($11:$11), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<SUM($11:$11), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<SUM($11:$11), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<SUM($11:$11), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<SUM($11:$11), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<SUM($11:$11), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<SUM($11:$11), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<SUM($11:$11), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<SUM($11:$11), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,0,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2019-20)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:W$16)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E25","v":"Land & Easments"},null,116.5368033562503,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":2.0891021177002043},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":8.4751701155613794},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":26.075550910069989},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.65322091878638078},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":16.22981197977721},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'RAB input'!E26","v":"FY14 ORAB Sub-transmission lines and cables"},null,372.45228713383182,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'RAB input'!E27","v":"FY14 ORAB Distribution lines and cables"},null,864.21951447338733,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'RAB input'!E28","v":"FY14 ORAB Substations"},null,1667.8698280504993,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'RAB input'!E29","v":"FY14 ORAB Transformers"},null,258.32532327210123,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'RAB input'!E30","v":"FY14 ORAB Low Voltage lines and cables"},null,318.29757486122094,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'RAB input'!E31","v":"FY14 ORAB Customer metering and Load control"},null,7.9661317220709735,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'RAB input'!E32","v":"FY14 ORAB Communication"},null,8.214135038230669,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'RAB input'!E33","v":"FY14 ORAB Equity raising costs"},null,5.9422805745489429,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'RAB input'!E34","v":"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,10.055033759865942,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'RAB input'!E35","v":"FY14 ORAB Information & Communication Technology"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'RAB input'!E36","v":"FY14 ORAB Furniture, fittings, plant and equipment"},null,-1.7763568394002505E-15,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'RAB input'!E37","v":"FY14 ORAB Motor Vehicles"},null,21.31594628387564,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'RAB input'!E38","v":"FY14 ORAB Buildings"},null,158.9372871119381,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'RAB input'!E39","v":"FY14 ORAB Other non system assets"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'RAB input'!E40","v":"FY15-19 Sub-transmission lines and cables"},null,188.15651456424172,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'RAB input'!E41","v":"FY15-19 Distribution lines and cables"},null,494.56698007575181,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'RAB input'!E42","v":"FY15-19 Substations"},null,560.59626767144277,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'RAB input'!E43","v":"FY15-19 Transformers"},null,93.440971670015358,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'RAB input'!E44","v":"FY15-19 Low Voltage lines and cables"},null,526.77119206246277,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'RAB input'!E45","v":"FY15-19 Customer metering and Load control"},null,5.9479377846479453,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'RAB input'!E46","v":"FY15-19 Communication"},null,30.207425082567831,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'RAB input'!E47","v":"FY15-19 Equity raising costs"},null,0.45156906263131091,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'RAB input'!E48","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,2.9400467184559003,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,25,{"$f":"'RAB input'!E49","v":"FY15-19 Information & Communication Technology"},null,109.3680983332336,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,26,{"$f":"'RAB input'!E50","v":"FY15-19 Furniture, fittings, plant and equipment"},null,9.351431177776945,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,27,{"$f":"'RAB input'!E51","v":"FY15-19 Motor Vehicles"},null,9.7164490044862024,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,28,{"$f":"'RAB input'!E52","v":"FY15-19 Buildings"},null,36.450998847096145,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,29,{"$f":"'RAB input'!E53","v":"Sub-transmission lines and cables"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":35.151922496419608},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":30.770156066150658},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":15.331441187789416},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":74.176646507054116},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":52.241978319928123},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,30,{"$f":"'RAB input'!E54","v":"Distribution lines and cables"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":105.5693023592535},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":120.99239831261656},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":123.7257574970255},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":103.83438571605986},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":114.0465878945421},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,31,{"$f":"'RAB input'!E55","v":"Substations"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":92.531400917438262},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":96.756475199411085},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":105.99744571358028},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":131.97564998626859},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":181.71865824090065},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,32,{"$f":"'RAB input'!E56","v":"Transformers"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":21.29015751492506},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":16.694116090890144},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":2.7803886560248694},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":4.9117426526717738},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":13.090794172086165},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,33,{"$f":"'RAB input'!E57","v":"Low Voltage lines and cables"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":72.790536311739586},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":72.431378477487712},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":55.312142058470791},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":40.047158303967151},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":72.277921090423462},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,34,{"$f":"'RAB input'!E58","v":"Customer metering and Load control"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0.1001136472177561},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.85632386228990287},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":2.3409457565355036},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.0697043136643352},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":5.3553683051308552E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,35,{"$f":"'RAB input'!E59","v":"Communication"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":19.876774689999181},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":14.862521957061617},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":15.142926944349107},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":17.876363691793024},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":9.0380371048871897},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,36,{"$f":"'RAB input'!E60","v":"Emergency Spares (Major Plant, Excludes Inventory)"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0.13322042970804057},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.20546438871405542},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.75956737246750927},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,37,{"$f":"'RAB input'!E61","v":"Information & Communication Technology"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":4.8685030861826073},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":6.2714668176632582},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":12.712336446417755},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":45.298013670381941},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":13.44833529028779},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,38,{"$f":"'RAB input'!E62","v":"Furniture, fittings, plant and equipment"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":2.9947784112902038},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":2.6116450463359282},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":3.8375656950258117},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":14.848936239685068},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,39,{"$f":"'RAB input'!E63","v":"Motor Vehicles"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":7.5395366331392921},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":5.034571762975653},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":17.165317243125081},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":8.0836966024835597},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.631283130519591},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,40,{"$f":"'RAB input'!E64","v":"Short Term Leases"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,41,{"$f":"'RAB input'!E65","v":"Long Term Leases"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,42]
[null,null,null,43]
[null,null,null,44]
[null,null,null,45]
[null,null,null,46]
[null,null,null,47,{"$f":"'RAB input'!E71","v":"Buildings (System)"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":9.1751792493270141},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":5.8818618340827795},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":17.492039364673335},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":7.9090477839464191},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":2.2688966030977094},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,48,{"$f":"'RAB input'!E72","v":"Buildings (Non System)"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":3.3896125598642524},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":3.842698231455238},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":5.7087719360207725},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":21.097047205970696},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":9.9638038104000106},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E73","v":"In-house Software"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":44.397267374279025},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":76.575674407127252},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":93.449296347005145},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":45.069361395993077},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":18.571510638968849},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E74","v":"ERC"},null,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":10.994049067050069},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":5878.0980276926321},{"$f":"SUM(H18:H67)","v":432.89145686553366},{"$f":"SUM(I18:I67)","v":462.26192256982324},497.07192575611333,521.85097498872585,507.34073933133766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},{"$f":"SUM(BU18:BU67)","v":0}]
[]
[null,null,null,"Actual immediately expensed capex - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2019-20)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2020-21)"},"Actual immediately expensed capex (2021-22)","Actual immediately expensed capex (2022-23)","Actual immediately expensed capex (2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""}]
[null,null,null,null,{"$f":"E18","v":"Land & Easments"},null,null,0,1.393E-2,5.1999999999999995E-4,0,0]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables"]
[null,null,null,null,"FY14 ORAB Distribution lines and cables"]
[null,null,null,null,"FY14 ORAB Substations"]
[null,null,null,null,"FY14 ORAB Transformers"]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control"]
[null,null,null,null,"FY14 ORAB Communication"]
[null,null,null,null,"FY14 ORAB Equity raising costs"]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY14 ORAB Information & Communication Technology"]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY14 ORAB Motor Vehicles"]
[null,null,null,null,"FY14 ORAB Buildings"]
[null,null,null,null,"FY14 ORAB Other non system assets"]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables"]
[null,null,null,null,"FY15-19 Distribution lines and cables"]
[null,null,null,null,"FY15-19 Substations"]
[null,null,null,null,"FY15-19 Transformers"]
[null,null,null,null,"FY15-19 Low Voltage lines and cables"]
[null,null,null,null,"FY15-19 Customer metering and Load control"]
[null,null,null,null,"FY15-19 Communication"]
[null,null,null,null,"FY15-19 Equity raising costs"]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"]
[null,null,null,null,"FY15-19 Information & Communication Technology"]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment"]
[null,null,null,null,"FY15-19 Motor Vehicles"]
[null,null,null,null,"FY15-19 Buildings"]
[null,null,null,null,"Sub-transmission lines and cables",null,null,0,0,0,0,0]
[null,null,null,null,"Distribution lines and cables",null,null,0.94613999999999998,8.0527000000000001E-2,0.16095000000000001,0.16132348000000002,0.40805573808484374]
[null,null,null,null,"Substations",null,null,0,0.31217628999999997,0.112497,0.13932376000000002,0.145914358581823]
[null,null,null,null,"Transformers",null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"E50","v":"Low Voltage lines and cables"},null,null,0,0,0,0,0]
[null,null,null,null,"Customer metering and Load control",null,null,0,0,0,0,0]
[null,null,null,null,"Communication",null,null,0,0,0,0,0]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,0,0,0,0,0]
[null,null,null,null,"Information & Communication Technology",null,null,0,0,0,0,0]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,0,0,0,0,0]
[null,null,null,null,"Motor Vehicles",null,null,0,0,0,0,0]
[null,null,null,null,"Short Term Leases"]
[null,null,null,null,"Long Term Leases"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,null,0,0,0,0,0]
[null,null,null,null,"Buildings (Non System)",null,null,0,2.5770000000000001E-2,9.4000000000000004E-3,1.9290000000000002E-2,0]
[null,null,null,null,"In-house Software",null,null,0,0,0,0,0]
[null,null,null,null,"ERC"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":0.94613999999999998},0.43240329,0.28336700000000004,0.31993724000000001,0.55397009666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},{"$f":"SUM(BT72:BT121)","v":0},{"$f":"SUM(BU72:BU121)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2019-20)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2020-21)"},"Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""}]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Substations",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Customer metering and Load control",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Equity raising costs",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Motor Vehicles",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Substations",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Transformers",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Equity raising costs",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Sub-transmission lines and cables",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Transformers",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":8.8882000000000003E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.12359318},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":1.7673000000000001E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.13622732999999995},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.52436435107094059},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Communication",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":1.3570399999999999E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Long Term Leases",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":8.9640999999999998E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"ERC",null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2018-19)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2019-24)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""}]
[null,null,null,null,"FY14 ORAB Sub-transmission lines and cables",null,32.994165705448168,"n/a"]
[null,null,null,null,"FY14 ORAB Distribution lines and cables",null,33.962296227829306,"n/a"]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables",null,29.464835403174284,"n/a"]
[null,null,null,null,"FY14 ORAB Equity raising costs",null,32.030872132061923,"n/a"]
[null,null,null,null,"FY14 ORAB Motor Vehicles",null,2.0802822547247599,"n/a"]
[null,null,null,null,"FY14 ORAB Other non system assets",null,"n/a","n/a"]
[null,null,null,null,"FY15-19 Substations",null,38.146151006949324,"n/a"]
[null,null,null,null,"FY15-19 Low Voltage lines and cables",null,45.783160188315676,"n/a"]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",null,39.113985280511876,"n/a"]
[null,null,null,null,"FY15-19 Information & Communication Technology",null,2.3844360010556067,"n/a"]
[null,null,null,null,"FY15-19 Buildings",null,37.223650147910554,"n/a"]
[null,null,null,null,"Substations",null,null,40]
[null,null,null,null,"Customer metering and Load control",null,null,25]
[null,null,null,null,"Information & Communication Technology",null,null,4.8670408271052201]
[null,null,null,null,"Short Term Leases"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,null,40]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"FY14 ORAB Distribution lines and cables",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Transformers",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Equity raising costs",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY14 ORAB Other non system assets",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Substations",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Customer metering and Load control",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Information & Communication Technology",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"FY15-19 Motor Vehicles",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Substations",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":39.999898301618771},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Customer metering and Load control",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":25.000056136227336},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":23.640017865118356},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Information & Communication Technology",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Short Term Leases",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"In-house Software",null,null,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=SUM($H$11:I$11)-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=SUM($H$11:J$11)-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=SUM($H$11:K$11)-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=SUM($H$11:L$11)-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":"Final year TAB adjustments (2023-24)"},{"$f":"IF(COUNTA($H$285:L$285)=SUM($H$11:M$11)-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:M$285)=SUM($H$11:N$11)-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=SUM($H$11:O$11)-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:O$285)=SUM($H$11:P$11)-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=SUM($H$11:Q$11)-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Q$285)=SUM($H$11:R$11)-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:R$285)=SUM($H$11:S$11)-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=SUM($H$11:T$11)-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:T$285)=SUM($H$11:U$11)-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=SUM($H$11:V$11)-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:V$285)=SUM($H$11:W$11)-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:W$285)=SUM($H$11:X$11)-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=SUM($H$11:Y$11)-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=SUM($H$11:Z$11)-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=SUM($H$11:AA$11)-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=SUM($H$11:AB$11)-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=SUM($H$11:AC$11)-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=SUM($H$11:AD$11)-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=SUM($H$11:AE$11)-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=SUM($H$11:AF$11)-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=SUM($H$11:AG$11)-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=SUM($H$11:AH$11)-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=SUM($H$11:AI$11)-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=SUM($H$11:AJ$11)-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=SUM($H$11:AK$11)-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=SUM($H$11:AL$11)-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=SUM($H$11:AM$11)-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=SUM($H$11:AN$11)-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=SUM($H$11:AO$11)-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=SUM($H$11:AP$11)-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=SUM($H$11:AQ$11)-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=SUM($H$11:AR$11)-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=SUM($H$11:AS$11)-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=SUM($H$11:AT$11)-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=SUM($H$11:AU$11)-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=SUM($H$11:AV$11)-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=SUM($H$11:AW$11)-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=SUM($H$11:AX$11)-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=SUM($H$11:AY$11)-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=SUM($H$11:AZ$11)-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=SUM($H$11:BA$11)-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=SUM($H$11:BB$11)-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=SUM($H$11:BC$11)-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=SUM($H$11:BD$11)-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=SUM($H$11:BE$11)-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=SUM($H$11:BF$11)-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=SUM($H$11:BG$11)-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=SUM($H$11:BH$11)-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=SUM($H$11:BI$11)-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=SUM($H$11:BJ$11)-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=SUM($H$11:BK$11)-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=SUM($H$11:BL$11)-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=SUM($H$11:BM$11)-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=SUM($H$11:BN$11)-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=SUM($H$11:BO$11)-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=SUM($H$11:BP$11)-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=SUM($H$11:BQ$11)-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=SUM($H$11:BR$11)-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=SUM($H$11:BS$11)-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=SUM($H$11:BT$11)-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=SUM($H$11:BU$11)-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Land & Easments"},null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Transformers",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Other non system assets",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Distribution lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Customer metering and Load control",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Motor Vehicles",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Buildings",null,null,null,null,null,null,0]
[null,null,null,null,"Distribution lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"Customer metering and Load control",null,null,null,null,null,null,0]
[null,null,null,null,"Information & Communication Technology",null,null,null,null,null,null,0]
[null,null,null,null,"Motor Vehicles",null,null,null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (Non System)",null,null,null,null,null,null,0]
[null,null,null,null,"In-house Software",null,null,null,null,null,null,0]
[]
[null,null,null,null,{"$f":"E18","v":"Land & Easments"},null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Substations",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Customer metering and Load control",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Information & Communication Technology",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"FY14 ORAB Buildings",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Distribution lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Customer metering and Load control",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Equity raising costs",null,null,null,null,null,null,0]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,null,null,null,null,null,0]
[null,null,null,null,"Sub-transmission lines and cables",null,null,null,null,null,null,0]
[null,null,null,null,"Transformers",null,null,null,null,null,null,0]
[null,null,null,null,"Communication",null,null,null,null,null,null,0]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,null,null,null,null,null,0]
[null,null,null,null,"Motor Vehicles",null,null,null,null,null,null,0]
[null,null,null,null,"Long Term Leases",null,null,null,null,null,null,9]
[null,null,null,null,0]
[null,null,null,null,"Buildings (Non System)",null,null,null,null,null,null,0]
[null,null,null,null,"ERC",null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E18","v":"Land & Easments"},null,null,{"$f":"IF(H340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY14 ORAB Substations",null,null,{"$f":"IF(H343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY14 ORAB Low Voltage lines and cables",null,null,{"$f":"IF(H345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY14 ORAB Customer metering and Load control",null,null,{"$f":"IF(H346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"IF(H349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY14 ORAB Buildings",null,null,{"$f":"IF(H353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY15-19 Distribution lines and cables",null,null,{"$f":"IF(H356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY15-19 Low Voltage lines and cables",null,null,{"$f":"IF(H359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY15-19 Equity raising costs",null,null,{"$f":"IF(H362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",null,null,{"$f":"IF(H363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,null,{"$f":"IF(H365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Sub-transmission lines and cables",null,null,{"$f":"IF(H368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Low Voltage lines and cables",null,null,{"$f":"IF(H372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Communication",null,null,{"$f":"IF(H374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,null,{"$f":"IF(H377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Buildings (System)",null,null,{"$f":"IF(H386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Buildings (Non System)",null,null,{"$f":"IF(H387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"FY14 ORAB Sub-transmission lines and cables"},null,"SL","SL"]
[null,null,null,null,"FY14 ORAB Substations",null,"SL","SL"]
[null,null,null,null,"FY14 ORAB Customer metering and Load control",null,"SL","SL"]
[null,null,null,null,"FY14 ORAB Equity raising costs",null,"SL","SL"]
[null,null,null,null,"FY14 ORAB Motor Vehicles",null,"SL","SL"]
[null,null,null,null,"FY15-19 Sub-transmission lines and cables",null,"SL","SL"]
[null,null,null,null,"FY15-19 Distribution lines and cables",null,"SL","SL"]
[null,null,null,null,"FY15-19 Low Voltage lines and cables",null,"SL","SL"]
[null,null,null,null,"FY15-19 Customer metering and Load control",null,"SL","SL"]
[null,null,null,null,"FY15-19 Communication",null,"SL","SL"]
[null,null,null,null,"FY15-19 Equity raising costs",null,"SL","SL"]
[null,null,null,null,"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)",null,"SL","SL"]
[null,null,null,null,"FY15-19 Information & Communication Technology",null,"SL","SL"]
[null,null,null,null,"FY15-19 Furniture, fittings, plant and equipment",null,"SL","SL"]
[null,null,null,null,"FY15-19 Motor Vehicles",null,"SL","SL"]
[null,null,null,null,"FY15-19 Buildings",null,"SL","SL"]
[null,null,null,null,"Sub-transmission lines and cables",null,"SL","DV"]
[null,null,null,null,"Distribution lines and cables",null,"SL","DV"]
[null,null,null,null,"Substations",null,"SL","DV"]
[null,null,null,null,"Transformers",null,"SL","DV"]
[null,null,null,null,"Low Voltage lines and cables",null,"SL","DV"]
[null,null,null,null,"Customer metering and Load control",null,"SL","DV"]
[null,null,null,null,"Communication",null,"SL","DV"]
[null,null,null,null,"Emergency Spares (Major Plant, Excludes Inventory)",null,"SL","DV"]
[null,null,null,null,"Information & Communication Technology",null,"SL","DV"]
[null,null,null,null,"Furniture, fittings, plant and equipment",null,"SL","DV"]
[null,null,null,null,"Motor Vehicles",null,"SL","DV"]
[null,null,null,null,"Short Term Leases",null,"SL","DV"]
[null,null,null,null,"Long Term Leases",null,"SL","DV"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings (System)",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"Buildings (Non System)",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"In-house Software",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]
[null,null,null,null,"ERC",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""}]

{"sheet":"RAB tracking","index":4,"n_rows":1504,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8) & \" - RAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Endeavour Energy - RAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2018-19)"},{"$f":"'RAB input'!G$4","v":"2018-19"},{"$f":"'RAB input'!H$4","v":"2019-20"},{"$f":"'RAB input'!I$4","v":"2020-21"},{"$f":"'RAB input'!J$4","v":"2021-22"},{"$f":"'RAB input'!K$4","v":"2022-23"},{"$f":"'RAB input'!L$4","v":"2023-24"},{"$f":"'RAB input'!M$4","v":"2024-25"},{"$f":"'RAB input'!N$4","v":"2025-26"},{"$f":"'RAB input'!O$4","v":"2026-27"},{"$f":"'RAB input'!P$4","v":"2027-28"},{"$f":"'RAB input'!Q$4","v":"2028-29"},{"$f":"'RAB input'!R$4","v":"2029-30"},{"$f":"'RAB input'!S$4","v":"2030-31"},{"$f":"'RAB input'!T$4","v":"2031-32"},{"$f":"'RAB input'!U$4","v":"2032-33"},{"$f":"'RAB input'!V$4","v":"2033-34"},{"$f":"'RAB input'!W$4","v":"2034-35"},{"$f":"'RAB input'!X$4","v":"2035-36"},{"$f":"'RAB input'!Y$4","v":"2036-37"},{"$f":"'RAB input'!Z$4","v":"2037-38"},{"$f":"'RAB input'!AA$4","v":"2038-39"},{"$f":"'RAB input'!AB$4","v":"2039-40"},{"$f":"'RAB input'!AC$4","v":"2040-41"},{"$f":"'RAB input'!AD$4","v":"2041-42"},{"$f":"'RAB input'!AE$4","v":"2042-43"},{"$f":"'RAB input'!AF$4","v":"2043-44"},{"$f":"'RAB input'!AG$4","v":"2044-45"},{"$f":"'RAB input'!AH$4","v":"2045-46"},{"$f":"'RAB input'!AI$4","v":"2046-47"},{"$f":"'RAB input'!AJ$4","v":"2047-48"},{"$f":"'RAB input'!AK$4","v":"2048-49"},{"$f":"'RAB input'!AL$4","v":"2049-50"},{"$f":"'RAB input'!AM$4","v":"2050-51"},{"$f":"'RAB input'!AN$4","v":"2051-52"},{"$f":"'RAB input'!AO$4","v":"2052-53"},{"$f":"'RAB input'!AP$4","v":"2053-54"},{"$f":"'RAB input'!AQ$4","v":"2054-55"},{"$f":"'RAB input'!AR$4","v":"2055-56"},{"$f":"'RAB input'!AS$4","v":"2056-57"},{"$f":"'RAB input'!AT$4","v":"2057-58"},{"$f":"'RAB input'!AU$4","v":"2058-59"},{"$f":"'RAB input'!AV$4","v":"2059-60"},{"$f":"'RAB input'!AW$4","v":"2060-61"},{"$f":"'RAB input'!AX$4","v":"2061-62"},{"$f":"'RAB input'!AY$4","v":"2062-63"},{"$f":"'RAB input'!AZ$4","v":"2063-64"},{"$f":"'RAB input'!BA$4","v":"2064-65"},{"$f":"'RAB input'!BB$4","v":"2065-66"},{"$f":"'RAB input'!BC$4","v":"2066-67"},{"$f":"'RAB input'!BD$4","v":"2067-68"},{"$f":"'RAB input'!BE$4","v":"2068-69"},{"$f":"'RAB input'!BF$4","v":"2069-70"},{"$f":"'RAB input'!BG$4","v":"2070-71"},{"$f":"'RAB input'!BH$4","v":"2071-72"},{"$f":"'RAB input'!BI$4","v":"2072-73"},{"$f":"'RAB input'!BJ$4","v":"2073-74"},{"$f":"'RAB input'!BK$4","v":"2074-75"},{"$f":"'RAB input'!BL$4","v":"2075-76"},{"$f":"'RAB input'!BM$4","v":"2076-77"},{"$f":"'RAB input'!BN$4","v":"2077-78"},{"$f":"'RAB input'!BO$4","v":"2078-79"},{"$f":"'RAB input'!BP$4","v":"2079-80"},{"$f":"'RAB input'!BQ$4","v":"2080-81"},{"$f":"'RAB input'!BR$4","v":"2081-82"},{"$f":"'RAB input'!BS$4","v":"2082-83"},{"$f":"'RAB input'!BT$4","v":"2083-84"},{"$f":"'RAB input'!BU$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0))","v":"Land & Easments"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E7)/'RAB input'!G$15","v":262.62866828371921},{"$f":"(INDEX('RAB input'!H$25:H$74,$E7)-INDEX('RAB input'!H$79:H$128,$E7)-INDEX('RAB input'!H$133:H$182,$E7))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":-6.2694008070102063},{"$f":"(INDEX('RAB input'!I$25:I$74,$E7)-INDEX('RAB input'!I$79:I$128,$E7)-INDEX('RAB input'!I$133:I$182,$E7))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":6.2017787671106506},{"$f":"(INDEX('RAB input'!J$25:J$74,$E7)-INDEX('RAB input'!J$79:J$128,$E7)-INDEX('RAB input'!J$133:J$182,$E7))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":-59.668985175292327},{"$f":"(INDEX('RAB input'!K$25:K$74,$E7)-INDEX('RAB input'!K$79:K$128,$E7)-INDEX('RAB input'!K$133:K$182,$E7))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0.28469643393773325},{"$f":"(INDEX('RAB input'!L$25:L$74,$E7)-INDEX('RAB input'!L$79:L$128,$E7)-INDEX('RAB input'!L$133:L$182,$E7))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":9.5519734263323866},{"$f":"(INDEX('RAB input'!M$25:M$74,$E7)-INDEX('RAB input'!M$79:M$128,$E7)-INDEX('RAB input'!M$133:M$182,$E7))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E7)-INDEX('RAB input'!N$79:N$128,$E7)-INDEX('RAB input'!N$133:N$182,$E7))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E7)-INDEX('RAB input'!O$79:O$128,$E7)-INDEX('RAB input'!O$133:O$182,$E7))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E7)-INDEX('RAB input'!P$79:P$128,$E7)-INDEX('RAB input'!P$133:P$182,$E7))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E7)-INDEX('RAB input'!Q$79:Q$128,$E7)-INDEX('RAB input'!Q$133:Q$182,$E7))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E7)-INDEX('RAB input'!R$79:R$128,$E7)-INDEX('RAB input'!R$133:R$182,$E7))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E7)-INDEX('RAB input'!S$79:S$128,$E7)-INDEX('RAB input'!S$133:S$182,$E7))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E7)-INDEX('RAB input'!T$79:T$128,$E7)-INDEX('RAB input'!T$133:T$182,$E7))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E7)-INDEX('RAB input'!U$79:U$128,$E7)-INDEX('RAB input'!U$133:U$182,$E7))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E7)-INDEX('RAB input'!V$79:V$128,$E7)-INDEX('RAB input'!V$133:V$182,$E7))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E7)-INDEX('RAB input'!W$79:W$128,$E7)-INDEX('RAB input'!W$133:W$182,$E7))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E7)-INDEX('RAB input'!X$79:X$128,$E7)-INDEX('RAB input'!X$133:X$182,$E7))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E7)-INDEX('RAB input'!Y$79:Y$128,$E7)-INDEX('RAB input'!Y$133:Y$182,$E7))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E7)-INDEX('RAB input'!Z$79:Z$128,$E7)-INDEX('RAB input'!Z$133:Z$182,$E7))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E7)-INDEX('RAB input'!AA$79:AA$128,$E7)-INDEX('RAB input'!AA$133:AA$182,$E7))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E7)-INDEX('RAB input'!AB$79:AB$128,$E7)-INDEX('RAB input'!AB$133:AB$182,$E7))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E7)-INDEX('RAB input'!AC$79:AC$128,$E7)-INDEX('RAB input'!AC$133:AC$182,$E7))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E7)-INDEX('RAB input'!AD$79:AD$128,$E7)-INDEX('RAB input'!AD$133:AD$182,$E7))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E7)-INDEX('RAB input'!AE$79:AE$128,$E7)-INDEX('RAB input'!AE$133:AE$182,$E7))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E7)-INDEX('RAB input'!AF$79:AF$128,$E7)-INDEX('RAB input'!AF$133:AF$182,$E7))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E7)-INDEX('RAB input'!AG$79:AG$128,$E7)-INDEX('RAB input'!AG$133:AG$182,$E7))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E7)-INDEX('RAB input'!AH$79:AH$128,$E7)-INDEX('RAB input'!AH$133:AH$182,$E7))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E7)-INDEX('RAB input'!AI$79:AI$128,$E7)-INDEX('RAB input'!AI$133:AI$182,$E7))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E7)-INDEX('RAB input'!AJ$79:AJ$128,$E7)-INDEX('RAB input'!AJ$133:AJ$182,$E7))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E7)-INDEX('RAB input'!AK$79:AK$128,$E7)-INDEX('RAB input'!AK$133:AK$182,$E7))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E7)-INDEX('RAB input'!AL$79:AL$128,$E7)-INDEX('RAB input'!AL$133:AL$182,$E7))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E7)-INDEX('RAB input'!AM$79:AM$128,$E7)-INDEX('RAB input'!AM$133:AM$182,$E7))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E7)-INDEX('RAB input'!AN$79:AN$128,$E7)-INDEX('RAB input'!AN$133:AN$182,$E7))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E7)-INDEX('RAB input'!AO$79:AO$128,$E7)-INDEX('RAB input'!AO$133:AO$182,$E7))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E7)-INDEX('RAB input'!AP$79:AP$128,$E7)-INDEX('RAB input'!AP$133:AP$182,$E7))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E7)-INDEX('RAB input'!AQ$79:AQ$128,$E7)-INDEX('RAB input'!AQ$133:AQ$182,$E7))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E7)-INDEX('RAB input'!AR$79:AR$128,$E7)-INDEX('RAB input'!AR$133:AR$182,$E7))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E7)-INDEX('RAB input'!AS$79:AS$128,$E7)-INDEX('RAB input'!AS$133:AS$182,$E7))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E7)-INDEX('RAB input'!AT$79:AT$128,$E7)-INDEX('RAB input'!AT$133:AT$182,$E7))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E7)-INDEX('RAB input'!AU$79:AU$128,$E7)-INDEX('RAB input'!AU$133:AU$182,$E7))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E7)-INDEX('RAB input'!AV$79:AV$128,$E7)-INDEX('RAB input'!AV$133:AV$182,$E7))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E7)-INDEX('RAB input'!AW$79:AW$128,$E7)-INDEX('RAB input'!AW$133:AW$182,$E7))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E7)-INDEX('RAB input'!AX$79:AX$128,$E7)-INDEX('RAB input'!AX$133:AX$182,$E7))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E7)-INDEX('RAB input'!AY$79:AY$128,$E7)-INDEX('RAB input'!AY$133:AY$182,$E7))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E7)-INDEX('RAB input'!AZ$79:AZ$128,$E7)-INDEX('RAB input'!AZ$133:AZ$182,$E7))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E7)-INDEX('RAB input'!BA$79:BA$128,$E7)-INDEX('RAB input'!BA$133:BA$182,$E7))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E7)-INDEX('RAB input'!BB$79:BB$128,$E7)-INDEX('RAB input'!BB$133:BB$182,$E7))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E7)-INDEX('RAB input'!BC$79:BC$128,$E7)-INDEX('RAB input'!BC$133:BC$182,$E7))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E7)-INDEX('RAB input'!BD$79:BD$128,$E7)-INDEX('RAB input'!BD$133:BD$182,$E7))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E7)-INDEX('RAB input'!BE$79:BE$128,$E7)-INDEX('RAB input'!BE$133:BE$182,$E7))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E7)-INDEX('RAB input'!BF$79:BF$128,$E7)-INDEX('RAB input'!BF$133:BF$182,$E7))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E7)-INDEX('RAB input'!BG$79:BG$128,$E7)-INDEX('RAB input'!BG$133:BG$182,$E7))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E7)-INDEX('RAB input'!BH$79:BH$128,$E7)-INDEX('RAB input'!BH$133:BH$182,$E7))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E7)-INDEX('RAB input'!BI$79:BI$128,$E7)-INDEX('RAB input'!BI$133:BI$182,$E7))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E7)-INDEX('RAB input'!BJ$79:BJ$128,$E7)-INDEX('RAB input'!BJ$133:BJ$182,$E7))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E7)-INDEX('RAB input'!BK$79:BK$128,$E7)-INDEX('RAB input'!BK$133:BK$182,$E7))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E7)-INDEX('RAB input'!BL$79:BL$128,$E7)-INDEX('RAB input'!BL$133:BL$182,$E7))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E7)-INDEX('RAB input'!BM$79:BM$128,$E7)-INDEX('RAB input'!BM$133:BM$182,$E7))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E7)-INDEX('RAB input'!BN$79:BN$128,$E7)-INDEX('RAB input'!BN$133:BN$182,$E7))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E7)-INDEX('RAB input'!BO$79:BO$128,$E7)-INDEX('RAB input'!BO$133:BO$182,$E7))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E7)-INDEX('RAB input'!BP$79:BP$128,$E7)-INDEX('RAB input'!BP$133:BP$182,$E7))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E7)-INDEX('RAB input'!BQ$79:BQ$128,$E7)-INDEX('RAB input'!BQ$133:BQ$182,$E7))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E7)-INDEX('RAB input'!BR$79:BR$128,$E7)-INDEX('RAB input'!BR$133:BR$182,$E7))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E7)-INDEX('RAB input'!BS$79:BS$128,$E7)-INDEX('RAB input'!BS$133:BS$182,$E7))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E7)-INDEX('RAB input'!BT$79:BT$128,$E7)-INDEX('RAB input'!BT$133:BT$182,$E7))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E7)-INDEX('RAB input'!BU$79:BU$128,$E7)-INDEX('RAB input'!BU$133:BU$182,$E7))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$187:$G$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E7)=\"\", G8, INDEX('RAB input'!H$187:H$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E7)=\"\", H8, INDEX('RAB input'!I$187:I$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E7)=\"\", I8, INDEX('RAB input'!J$187:J$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E7)=\"\", J8, INDEX('RAB input'!K$187:K$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E7)=\"\", K8, INDEX('RAB input'!L$187:L$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E7)=\"\", L8, INDEX('RAB input'!M$187:M$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E7)=\"\", M8, INDEX('RAB input'!N$187:N$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E7)=\"\", N8, INDEX('RAB input'!O$187:O$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E7)=\"\", O8, INDEX('RAB input'!P$187:P$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E7)=\"\", P8, INDEX('RAB input'!Q$187:Q$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E7)=\"\", Q8, INDEX('RAB input'!R$187:R$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E7)=\"\", R8, INDEX('RAB input'!S$187:S$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E7)=\"\", S8, INDEX('RAB input'!T$187:T$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E7)=\"\", T8, INDEX('RAB input'!U$187:U$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E7)=\"\", U8, INDEX('RAB input'!V$187:V$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E7)=\"\", V8, INDEX('RAB input'!W$187:W$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E7)=\"\", W8, INDEX('RAB input'!X$187:X$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E7)=\"\", X8, INDEX('RAB input'!Y$187:Y$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E7)=\"\", Y8, INDEX('RAB input'!Z$187:Z$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E7)=\"\", Z8, INDEX('RAB input'!AA$187:AA$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E7)=\"\", AA8, INDEX('RAB input'!AB$187:AB$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E7)=\"\", AB8, INDEX('RAB input'!AC$187:AC$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E7)=\"\", AC8, INDEX('RAB input'!AD$187:AD$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E7)=\"\", AD8, INDEX('RAB input'!AE$187:AE$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E7)=\"\", AE8, INDEX('RAB input'!AF$187:AF$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E7)=\"\", AF8, INDEX('RAB input'!AG$187:AG$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E7)=\"\", AG8, INDEX('RAB input'!AH$187:AH$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E7)=\"\", AH8, INDEX('RAB input'!AI$187:AI$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E7)=\"\", AI8, INDEX('RAB input'!AJ$187:AJ$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E7)=\"\", AJ8, INDEX('RAB input'!AK$187:AK$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E7)=\"\", AK8, INDEX('RAB input'!AL$187:AL$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E7)=\"\", AL8, INDEX('RAB input'!AM$187:AM$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E7)=\"\", AM8, INDEX('RAB input'!AN$187:AN$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E7)=\"\", AN8, INDEX('RAB input'!AO$187:AO$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E7)=\"\", AO8, INDEX('RAB input'!AP$187:AP$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E7)=\"\", AP8, INDEX('RAB input'!AQ$187:AQ$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E7)=\"\", AQ8, INDEX('RAB input'!AR$187:AR$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E7)=\"\", AR8, INDEX('RAB input'!AS$187:AS$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E7)=\"\", AS8, INDEX('RAB input'!AT$187:AT$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E7)=\"\", AT8, INDEX('RAB input'!AU$187:AU$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E7)=\"\", AU8, INDEX('RAB input'!AV$187:AV$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E7)=\"\", AV8, INDEX('RAB input'!AW$187:AW$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E7)=\"\", AW8, INDEX('RAB input'!AX$187:AX$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E7)=\"\", AX8, INDEX('RAB input'!AY$187:AY$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E7)=\"\", AY8, INDEX('RAB input'!AZ$187:AZ$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E7)=\"\", AZ8, INDEX('RAB input'!BA$187:BA$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E7)=\"\", BA8, INDEX('RAB input'!BB$187:BB$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E7)=\"\", BB8, INDEX('RAB input'!BC$187:BC$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E7)=\"\", BC8, INDEX('RAB input'!BD$187:BD$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E7)=\"\", BD8, INDEX('RAB input'!BE$187:BE$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E7)=\"\", BE8, INDEX('RAB input'!BF$187:BF$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E7)=\"\", BF8, INDEX('RAB input'!BG$187:BG$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E7)=\"\", BG8, INDEX('RAB input'!BH$187:BH$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E7)=\"\", BH8, INDEX('RAB input'!BI$187:BI$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E7)=\"\", BI8, INDEX('RAB input'!BJ$187:BJ$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E7)=\"\", BJ8, INDEX('RAB input'!BK$187:BK$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E7)=\"\", BK8, INDEX('RAB input'!BL$187:BL$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E7)=\"\", BL8, INDEX('RAB input'!BM$187:BM$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E7)=\"\", BM8, INDEX('RAB input'!BN$187:BN$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E7)=\"\", BN8, INDEX('RAB input'!BO$187:BO$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E7)=\"\", BO8, INDEX('RAB input'!BP$187:BP$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E7)=\"\", BP8, INDEX('RAB input'!BQ$187:BQ$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E7)=\"\", BQ8, INDEX('RAB input'!BR$187:BR$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E7)=\"\", BR8, INDEX('RAB input'!BS$187:BS$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E7)=\"\", BS8, INDEX('RAB input'!BT$187:BT$236, $E7))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E7)=\"\", BT8, INDEX('RAB input'!BU$187:BU$236, $E7))","v":"n/a"}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":-5.7532984642849616},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":"n/a"},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E7)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E7)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E7)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E7)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E7)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E7)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E7)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E7)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E7)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E7)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E7)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E7)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E7)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E7)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E7)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E7)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E7)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E7)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E7)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E7)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E7)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E7)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E7)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E7)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E7)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E7)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E7)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E7)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E7)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E7)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E7)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E7)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E7)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E7)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E7)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E7)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E7)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E7)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E7)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E7)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E7)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E7)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E7)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E7)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E7)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E7)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E7)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E7)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E7)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E7)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E7)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E7)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E7)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E7)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E7)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E7)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E7)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E7)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E7)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E7)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E7)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E7)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E7)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E7)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E7)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E7)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E7)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E7)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E7)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E7)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E7)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E7)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E7)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E7)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E7)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E7)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E7)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E7)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E7)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E7)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E7)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>H$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:G17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>I$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:H17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:I17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:J17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:K17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:L17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:M17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:N17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:O17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:P17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Q17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:R17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:S17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:T17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:U17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:V17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:W17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:X17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Y17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Z17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BT17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:H18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:I18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:J18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:K18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:L18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:M18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:N18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:O18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:P18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Q18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:R18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:S18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:T18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BT18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:I19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:J19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:K19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:L19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:M19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:N19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:O19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:P19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Q19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:R19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:S19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:T19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:U19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:V19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:W19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BT19))))","v":0}]
[null,null,null,null,{"$f":"E19+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:J20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:K20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:L20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:M20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:N20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:O20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:P20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Q20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:R20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:S20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:T20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:U20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:V20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:W20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:X20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BT20))))","v":0}]
[null,null,null,null,{"$f":"E20+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E21)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:K21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:L21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:M21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:N21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:O21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:P21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Q21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:R21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:S21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:T21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:U21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:V21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:W21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:X21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Y21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BT21))))","v":0}]
[null,null,null,null,{"$f":"E21+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E22)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:L22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:M22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:N22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:O22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:P22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Q22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:R22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:S22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:T22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:U22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:V22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:W22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:X22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Y22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Z22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BT22))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E22","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E24)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:L25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:L25)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:L25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:M25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:M25)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:M25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:N25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:N25)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:N25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:O25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:O25)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:O25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:P25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:P25)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:P25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:Q25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:Q25)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:Q25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:R25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:R25)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:R25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:S25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:S25)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:S25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:T25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:T25)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:T25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:U25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:U25)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:U25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:V25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:V25)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:V25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:W25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:W25)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:W25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:X25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:X25)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:X25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:Y25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:Y25)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:Y25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:Z25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:Z25)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:Z25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AA25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AA25)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AA25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AB25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AB25)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AB25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AC25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AC25)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AC25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AD25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AD25)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AD25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AE25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AE25)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AE25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AF25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AF25)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AF25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AG25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AG25)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AG25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AH25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AH25)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AH25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AI25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AI25)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AI25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AJ25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AJ25)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AJ25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AK25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AK25)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AK25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AL25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AL25)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AL25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AM25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AM25)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AM25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AN25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AN25)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AN25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AO25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AO25)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AO25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AP25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AP25)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AP25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AQ25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AQ25)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AQ25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AR25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AR25)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AR25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AS25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AS25)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AS25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AT25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AT25)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AT25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AU25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AU25)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AU25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AV25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AV25)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AV25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AW25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AW25)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AW25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AX25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AX25)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AX25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AY25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AY25)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AY25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:AZ25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:AZ25)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:AZ25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BA25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BA25)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BA25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BB25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BB25)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BB25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BC25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BC25)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BC25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BD25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BD25)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BD25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BE25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BE25)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BE25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BF25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BF25)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BF25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BG25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BG25)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BG25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BH25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BH25)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BH25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BI25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BI25)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BI25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BJ25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BJ25)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BJ25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BK25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BK25)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BK25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BL25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BL25)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BL25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BM25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BM25)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BM25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BN25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BN25)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BN25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BO25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BO25)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BO25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BP25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BP25)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BP25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BQ25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BQ25)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BQ25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BR25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BR25)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BR25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BS25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BS25)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BS25)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E24)+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E24)<>0, OFFSET($G11, -$E17, $E24)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)-SUM($G25:BT25)),\nIF(AND(OFFSET($G9, -$E17, $E24)=0, OFFSET($G11, -$E17, $E24)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G12, -$E17, $E24)+$E24, IFERROR(OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G11, -$E17, $E24)-SUM($G25:BT25)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E24)<OFFSET($G10, -$E17, $E24)+$E24, IFERROR(OFFSET($G9, -$E17, $E24)/OFFSET($G10, -$E17, $E24)+OFFSET($G11, -$E17, $E24)/OFFSET($G12, -$E17, $E24), 0), OFFSET($G9, -$E17, $E24)+OFFSET($G11, -$E17, $E24)-SUM($G25:BT25)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(I$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:H28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(J$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:I28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(K$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:J28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(L$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:K28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(M$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:L28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(N$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:M28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(O$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:N28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(P$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:O28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Q$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:P28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(R$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:Q28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(S$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:R28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(T$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:S28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(U$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:T28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(V$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:U28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(W$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:V28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(X$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:W28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Y$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:X28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Z$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:Y28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:Z28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AA28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AB28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AC28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AD28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AE28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AF28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AG28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AH28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AI28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AJ28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AK28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AL28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AM28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AN28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AO28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AP28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AQ28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AR28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AS28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AT28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AU28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AV28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AW28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AX28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AY28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:AZ28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BA28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BB28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BC28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BD28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BE28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BF28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BG28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BH28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BI28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BJ28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BK28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BL28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BM28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BN28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BO28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BP28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BQ28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BR28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BS28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:BT28)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(J$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:I29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(K$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:J29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(L$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:K29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(M$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:L29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(N$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:M29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(O$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:N29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(P$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:O29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Q$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:P29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(R$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:Q29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(S$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:R29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(T$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:S29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(U$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:T29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(V$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:U29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(W$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:V29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(X$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:W29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Y$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:X29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Z$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:Y29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:Z29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AA29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AB29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AC29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AD29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AE29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AF29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AG29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AH29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AI29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AJ29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AK29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AL29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AM29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AN29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AO29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AP29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AQ29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AR29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AS29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AT29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AU29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AV29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AW29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AX29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AY29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:AZ29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BA29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BB29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BC29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BD29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BE29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BF29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BG29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BH29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BI29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BJ29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BK29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BL29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BM29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BN29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BO29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BP29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BQ29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BR29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BS29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:BT29)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(K$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:J30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(L$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:K30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:L30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(N$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:M30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(O$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:N30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(P$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:O30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Q$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:P30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(R$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:Q30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(S$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:R30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(T$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:S30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(U$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:T30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(V$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:U30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(W$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:V30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(X$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:W30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Y$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:X30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Z$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:Y30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:Z30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AA30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AB30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AC30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AD30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AE30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AF30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AG30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AH30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AI30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AJ30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AK30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AL30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AM30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AN30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AO30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AP30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AQ30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AR30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AS30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AT30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AU30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AV30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AW30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AX30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AY30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:AZ30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BA30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BB30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BC30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BD30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BE30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BF30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BG30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BH30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BI30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BJ30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BK30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BL30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BM30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BN30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BO30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BP30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BQ30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BR30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BS30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:BT30)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E21)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(L$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:K31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(M$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:L31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:M31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(O$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:N31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(P$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:O31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Q$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:P31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(R$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:Q31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(S$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:R31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(T$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:S31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(U$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:T31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(V$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:U31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(W$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:V31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(X$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:W31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Y$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:X31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Z$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:Y31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:Z31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AA31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AB31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AC31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AD31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AE31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AF31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AG31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AH31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AI31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AJ31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AK31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AL31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AM31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AN31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AO31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AP31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AQ31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AR31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AS31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AT31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AU31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AV31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AW31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AX31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AY31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:AZ31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BA31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BB31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BC31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BD31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BE31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BF31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BG31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BH31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BI31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BJ31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BK31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BL31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BM31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BN31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BO31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BP31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BQ31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BR31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BS31)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G31:BT31)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E22)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(M$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:L32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(N$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:M32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(O$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:N32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(P$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:O32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Q$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:P32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(R$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:Q32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(S$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:R32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(T$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:S32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(U$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:T32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(V$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:U32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(W$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:V32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(X$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:W32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Y$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:X32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Z$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:Y32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:Z32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AA32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AB32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AC32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AD32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AE32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AF32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AG32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AH32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AI32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AJ32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AK32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AL32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AM32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AN32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AO32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AP32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AQ32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AR32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AS32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AT32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AU32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AV32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AW32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AX32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AY32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:AZ32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BA32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BB32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BC32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BD32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BE32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BF32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BG32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BH32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BI32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BJ32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BK32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BL32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BM32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BN32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BO32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BP32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BQ32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BR32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BS32)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G32:BT32)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Land & Easments - depreciation"},null,{"$f":"SUM(H17:H33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN17:AN33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT17:BT33)","v":0},{"$f":"SUM(BU17:BU33)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E37","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E37, 'RAB input'!$D$25:$D$74, 0))","v":"FY14 ORAB Sub-transmission lines and cables"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E37)/'RAB input'!G$15","v":455.98479199126371},{"$f":"(INDEX('RAB input'!H$25:H$74,$E37)-INDEX('RAB input'!H$79:H$128,$E37)-INDEX('RAB input'!H$133:H$182,$E37))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E37)-INDEX('RAB input'!I$79:I$128,$E37)-INDEX('RAB input'!I$133:I$182,$E37))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E37)-INDEX('RAB input'!J$79:J$128,$E37)-INDEX('RAB input'!J$133:J$182,$E37))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E37)-INDEX('RAB input'!K$79:K$128,$E37)-INDEX('RAB input'!K$133:K$182,$E37))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E37)-INDEX('RAB input'!L$79:L$128,$E37)-INDEX('RAB input'!L$133:L$182,$E37))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E37)-INDEX('RAB input'!M$79:M$128,$E37)-INDEX('RAB input'!M$133:M$182,$E37))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E37)-INDEX('RAB input'!N$79:N$128,$E37)-INDEX('RAB input'!N$133:N$182,$E37))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E37)-INDEX('RAB input'!O$79:O$128,$E37)-INDEX('RAB input'!O$133:O$182,$E37))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E37)-INDEX('RAB input'!P$79:P$128,$E37)-INDEX('RAB input'!P$133:P$182,$E37))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E37)-INDEX('RAB input'!Q$79:Q$128,$E37)-INDEX('RAB input'!Q$133:Q$182,$E37))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E37)-INDEX('RAB input'!R$79:R$128,$E37)-INDEX('RAB input'!R$133:R$182,$E37))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E37)-INDEX('RAB input'!S$79:S$128,$E37)-INDEX('RAB input'!S$133:S$182,$E37))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E37)-INDEX('RAB input'!T$79:T$128,$E37)-INDEX('RAB input'!T$133:T$182,$E37))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E37)-INDEX('RAB input'!U$79:U$128,$E37)-INDEX('RAB input'!U$133:U$182,$E37))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E37)-INDEX('RAB input'!V$79:V$128,$E37)-INDEX('RAB input'!V$133:V$182,$E37))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E37)-INDEX('RAB input'!W$79:W$128,$E37)-INDEX('RAB input'!W$133:W$182,$E37))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E37)-INDEX('RAB input'!X$79:X$128,$E37)-INDEX('RAB input'!X$133:X$182,$E37))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E37)-INDEX('RAB input'!Y$79:Y$128,$E37)-INDEX('RAB input'!Y$133:Y$182,$E37))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E37)-INDEX('RAB input'!Z$79:Z$128,$E37)-INDEX('RAB input'!Z$133:Z$182,$E37))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E37)-INDEX('RAB input'!AA$79:AA$128,$E37)-INDEX('RAB input'!AA$133:AA$182,$E37))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E37)-INDEX('RAB input'!AB$79:AB$128,$E37)-INDEX('RAB input'!AB$133:AB$182,$E37))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E37)-INDEX('RAB input'!AC$79:AC$128,$E37)-INDEX('RAB input'!AC$133:AC$182,$E37))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E37)-INDEX('RAB input'!AD$79:AD$128,$E37)-INDEX('RAB input'!AD$133:AD$182,$E37))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E37)-INDEX('RAB input'!AE$79:AE$128,$E37)-INDEX('RAB input'!AE$133:AE$182,$E37))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E37)-INDEX('RAB input'!AF$79:AF$128,$E37)-INDEX('RAB input'!AF$133:AF$182,$E37))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E37)-INDEX('RAB input'!AG$79:AG$128,$E37)-INDEX('RAB input'!AG$133:AG$182,$E37))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E37)-INDEX('RAB input'!AH$79:AH$128,$E37)-INDEX('RAB input'!AH$133:AH$182,$E37))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E37)-INDEX('RAB input'!AI$79:AI$128,$E37)-INDEX('RAB input'!AI$133:AI$182,$E37))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E37)-INDEX('RAB input'!AJ$79:AJ$128,$E37)-INDEX('RAB input'!AJ$133:AJ$182,$E37))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E37)-INDEX('RAB input'!AK$79:AK$128,$E37)-INDEX('RAB input'!AK$133:AK$182,$E37))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E37)-INDEX('RAB input'!AL$79:AL$128,$E37)-INDEX('RAB input'!AL$133:AL$182,$E37))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E37)-INDEX('RAB input'!AM$79:AM$128,$E37)-INDEX('RAB input'!AM$133:AM$182,$E37))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E37)-INDEX('RAB input'!AN$79:AN$128,$E37)-INDEX('RAB input'!AN$133:AN$182,$E37))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E37)-INDEX('RAB input'!AO$79:AO$128,$E37)-INDEX('RAB input'!AO$133:AO$182,$E37))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E37)-INDEX('RAB input'!AP$79:AP$128,$E37)-INDEX('RAB input'!AP$133:AP$182,$E37))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E37)-INDEX('RAB input'!AQ$79:AQ$128,$E37)-INDEX('RAB input'!AQ$133:AQ$182,$E37))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E37)-INDEX('RAB input'!AR$79:AR$128,$E37)-INDEX('RAB input'!AR$133:AR$182,$E37))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E37)-INDEX('RAB input'!AS$79:AS$128,$E37)-INDEX('RAB input'!AS$133:AS$182,$E37))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E37)-INDEX('RAB input'!AT$79:AT$128,$E37)-INDEX('RAB input'!AT$133:AT$182,$E37))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E37)-INDEX('RAB input'!AU$79:AU$128,$E37)-INDEX('RAB input'!AU$133:AU$182,$E37))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E37)-INDEX('RAB input'!AV$79:AV$128,$E37)-INDEX('RAB input'!AV$133:AV$182,$E37))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E37)-INDEX('RAB input'!AW$79:AW$128,$E37)-INDEX('RAB input'!AW$133:AW$182,$E37))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E37)-INDEX('RAB input'!AX$79:AX$128,$E37)-INDEX('RAB input'!AX$133:AX$182,$E37))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E37)-INDEX('RAB input'!AY$79:AY$128,$E37)-INDEX('RAB input'!AY$133:AY$182,$E37))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E37)-INDEX('RAB input'!AZ$79:AZ$128,$E37)-INDEX('RAB input'!AZ$133:AZ$182,$E37))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E37)-INDEX('RAB input'!BA$79:BA$128,$E37)-INDEX('RAB input'!BA$133:BA$182,$E37))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E37)-INDEX('RAB input'!BB$79:BB$128,$E37)-INDEX('RAB input'!BB$133:BB$182,$E37))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E37)-INDEX('RAB input'!BC$79:BC$128,$E37)-INDEX('RAB input'!BC$133:BC$182,$E37))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E37)-INDEX('RAB input'!BD$79:BD$128,$E37)-INDEX('RAB input'!BD$133:BD$182,$E37))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E37)-INDEX('RAB input'!BE$79:BE$128,$E37)-INDEX('RAB input'!BE$133:BE$182,$E37))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E37)-INDEX('RAB input'!BF$79:BF$128,$E37)-INDEX('RAB input'!BF$133:BF$182,$E37))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E37)-INDEX('RAB input'!BG$79:BG$128,$E37)-INDEX('RAB input'!BG$133:BG$182,$E37))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E37)-INDEX('RAB input'!BH$79:BH$128,$E37)-INDEX('RAB input'!BH$133:BH$182,$E37))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E37)-INDEX('RAB input'!BI$79:BI$128,$E37)-INDEX('RAB input'!BI$133:BI$182,$E37))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E37)-INDEX('RAB input'!BJ$79:BJ$128,$E37)-INDEX('RAB input'!BJ$133:BJ$182,$E37))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E37)-INDEX('RAB input'!BK$79:BK$128,$E37)-INDEX('RAB input'!BK$133:BK$182,$E37))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E37)-INDEX('RAB input'!BL$79:BL$128,$E37)-INDEX('RAB input'!BL$133:BL$182,$E37))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E37)-INDEX('RAB input'!BM$79:BM$128,$E37)-INDEX('RAB input'!BM$133:BM$182,$E37))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E37)-INDEX('RAB input'!BN$79:BN$128,$E37)-INDEX('RAB input'!BN$133:BN$182,$E37))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E37)-INDEX('RAB input'!BO$79:BO$128,$E37)-INDEX('RAB input'!BO$133:BO$182,$E37))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E37)-INDEX('RAB input'!BP$79:BP$128,$E37)-INDEX('RAB input'!BP$133:BP$182,$E37))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E37)-INDEX('RAB input'!BQ$79:BQ$128,$E37)-INDEX('RAB input'!BQ$133:BQ$182,$E37))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E37)-INDEX('RAB input'!BR$79:BR$128,$E37)-INDEX('RAB input'!BR$133:BR$182,$E37))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E37)-INDEX('RAB input'!BS$79:BS$128,$E37)-INDEX('RAB input'!BS$133:BS$182,$E37))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E37)-INDEX('RAB input'!BT$79:BT$128,$E37)-INDEX('RAB input'!BT$133:BT$182,$E37))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E37)-INDEX('RAB input'!BU$79:BU$128,$E37)-INDEX('RAB input'!BU$133:BU$182,$E37))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E37)=\"\", IF($G37=0, 0, F38), INDEX('RAB input'!$G$187:$G$236, $E37))","v":25.431420314748351},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E37)=\"\", G38, INDEX('RAB input'!H$187:H$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E37)=\"\", H38, INDEX('RAB input'!I$187:I$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E37)=\"\", I38, INDEX('RAB input'!J$187:J$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E37)=\"\", J38, INDEX('RAB input'!K$187:K$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E37)=\"\", K38, INDEX('RAB input'!L$187:L$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E37)=\"\", L38, INDEX('RAB input'!M$187:M$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E37)=\"\", M38, INDEX('RAB input'!N$187:N$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E37)=\"\", N38, INDEX('RAB input'!O$187:O$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E37)=\"\", O38, INDEX('RAB input'!P$187:P$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E37)=\"\", P38, INDEX('RAB input'!Q$187:Q$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E37)=\"\", Q38, INDEX('RAB input'!R$187:R$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E37)=\"\", R38, INDEX('RAB input'!S$187:S$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E37)=\"\", S38, INDEX('RAB input'!T$187:T$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E37)=\"\", T38, INDEX('RAB input'!U$187:U$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E37)=\"\", U38, INDEX('RAB input'!V$187:V$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E37)=\"\", V38, INDEX('RAB input'!W$187:W$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E37)=\"\", W38, INDEX('RAB input'!X$187:X$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E37)=\"\", X38, INDEX('RAB input'!Y$187:Y$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E37)=\"\", Y38, INDEX('RAB input'!Z$187:Z$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E37)=\"\", Z38, INDEX('RAB input'!AA$187:AA$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E37)=\"\", AA38, INDEX('RAB input'!AB$187:AB$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E37)=\"\", AB38, INDEX('RAB input'!AC$187:AC$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E37)=\"\", AC38, INDEX('RAB input'!AD$187:AD$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E37)=\"\", AD38, INDEX('RAB input'!AE$187:AE$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E37)=\"\", AE38, INDEX('RAB input'!AF$187:AF$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E37)=\"\", AF38, INDEX('RAB input'!AG$187:AG$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E37)=\"\", AG38, INDEX('RAB input'!AH$187:AH$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E37)=\"\", AH38, INDEX('RAB input'!AI$187:AI$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E37)=\"\", AI38, INDEX('RAB input'!AJ$187:AJ$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E37)=\"\", AJ38, INDEX('RAB input'!AK$187:AK$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E37)=\"\", AK38, INDEX('RAB input'!AL$187:AL$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E37)=\"\", AL38, INDEX('RAB input'!AM$187:AM$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E37)=\"\", AM38, INDEX('RAB input'!AN$187:AN$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E37)=\"\", AN38, INDEX('RAB input'!AO$187:AO$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E37)=\"\", AO38, INDEX('RAB input'!AP$187:AP$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E37)=\"\", AP38, INDEX('RAB input'!AQ$187:AQ$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E37)=\"\", AQ38, INDEX('RAB input'!AR$187:AR$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E37)=\"\", AR38, INDEX('RAB input'!AS$187:AS$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E37)=\"\", AS38, INDEX('RAB input'!AT$187:AT$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E37)=\"\", AT38, INDEX('RAB input'!AU$187:AU$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E37)=\"\", AU38, INDEX('RAB input'!AV$187:AV$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E37)=\"\", AV38, INDEX('RAB input'!AW$187:AW$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E37)=\"\", AW38, INDEX('RAB input'!AX$187:AX$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E37)=\"\", AX38, INDEX('RAB input'!AY$187:AY$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E37)=\"\", AY38, INDEX('RAB input'!AZ$187:AZ$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E37)=\"\", AZ38, INDEX('RAB input'!BA$187:BA$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E37)=\"\", BA38, INDEX('RAB input'!BB$187:BB$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E37)=\"\", BB38, INDEX('RAB input'!BC$187:BC$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E37)=\"\", BC38, INDEX('RAB input'!BD$187:BD$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E37)=\"\", BD38, INDEX('RAB input'!BE$187:BE$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E37)=\"\", BE38, INDEX('RAB input'!BF$187:BF$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E37)=\"\", BF38, INDEX('RAB input'!BG$187:BG$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E37)=\"\", BG38, INDEX('RAB input'!BH$187:BH$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E37)=\"\", BH38, INDEX('RAB input'!BI$187:BI$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E37)=\"\", BI38, INDEX('RAB input'!BJ$187:BJ$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E37)=\"\", BJ38, INDEX('RAB input'!BK$187:BK$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E37)=\"\", BK38, INDEX('RAB input'!BL$187:BL$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E37)=\"\", BL38, INDEX('RAB input'!BM$187:BM$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E37)=\"\", BM38, INDEX('RAB input'!BN$187:BN$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E37)=\"\", BN38, INDEX('RAB input'!BO$187:BO$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E37)=\"\", BO38, INDEX('RAB input'!BP$187:BP$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E37)=\"\", BP38, INDEX('RAB input'!BQ$187:BQ$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E37)=\"\", BQ38, INDEX('RAB input'!BR$187:BR$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E37)=\"\", BR38, INDEX('RAB input'!BS$187:BS$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E37)=\"\", BS38, INDEX('RAB input'!BT$187:BT$236, $E37))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E37)=\"\", BT38, INDEX('RAB input'!BU$187:BU$236, $E37))","v":"n/a"}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E37)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E37)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E37)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E37)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E37)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E37)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E37)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E37)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E37)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E37)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E37)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E37)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E37)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E37)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E37)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E37)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E37)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E37)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E37)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E37)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E37)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E37)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E37)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E37)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E37)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E37)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E37)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E37)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E37)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E37)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E37)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E37)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E37)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E37)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E37)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E37)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E37)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E37)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E37)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E37)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E37)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E37)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E37)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E37)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E37)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E37)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E37)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E37)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E37)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E37)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E37)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E37)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E37)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E37)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E37)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E37)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E37)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E37)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E37)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E37)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E37)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E37)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E37)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E37)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E37)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E37)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E37)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G39<>0, IF(G38<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E37)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H39<>0, IF(H38<>\"n/a\", H38-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I39<>0, IF(I38<>\"n/a\", I38-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J39<>0, IF(J38<>\"n/a\", J38-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K39<>0, IF(K38<>\"n/a\", K38-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L39<>0, IF(L38<>\"n/a\", L38-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M39<>0, IF(M38<>\"n/a\", M38-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N39<>0, IF(N38<>\"n/a\", N38-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O39<>0, IF(O38<>\"n/a\", O38-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P39<>0, IF(P38<>\"n/a\", P38-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q39<>0, IF(Q38<>\"n/a\", Q38-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R39<>0, IF(R38<>\"n/a\", R38-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S39<>0, IF(S38<>\"n/a\", S38-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T39<>0, IF(T38<>\"n/a\", T38-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U39<>0, IF(U38<>\"n/a\", U38-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V39<>0, IF(V38<>\"n/a\", V38-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W39<>0, IF(W38<>\"n/a\", W38-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X39<>0, IF(X38<>\"n/a\", X38-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y39<>0, IF(Y38<>\"n/a\", Y38-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z39<>0, IF(Z38<>\"n/a\", Z38-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA39<>0, IF(AA38<>\"n/a\", AA38-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB39<>0, IF(AB38<>\"n/a\", AB38-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC39<>0, IF(AC38<>\"n/a\", AC38-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD39<>0, IF(AD38<>\"n/a\", AD38-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE39<>0, IF(AE38<>\"n/a\", AE38-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF39<>0, IF(AF38<>\"n/a\", AF38-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG39<>0, IF(AG38<>\"n/a\", AG38-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH39<>0, IF(AH38<>\"n/a\", AH38-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI39<>0, IF(AI38<>\"n/a\", AI38-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ39<>0, IF(AJ38<>\"n/a\", AJ38-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK39<>0, IF(AK38<>\"n/a\", AK38-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL39<>0, IF(AL38<>\"n/a\", AL38-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM39<>0, IF(AM38<>\"n/a\", AM38-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN39<>0, IF(AN38<>\"n/a\", AN38-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO39<>0, IF(AO38<>\"n/a\", AO38-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP39<>0, IF(AP38<>\"n/a\", AP38-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ39<>0, IF(AQ38<>\"n/a\", AQ38-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR39<>0, IF(AR38<>\"n/a\", AR38-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS39<>0, IF(AS38<>\"n/a\", AS38-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT39<>0, IF(AT38<>\"n/a\", AT38-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU39<>0, IF(AU38<>\"n/a\", AU38-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV39<>0, IF(AV38<>\"n/a\", AV38-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW39<>0, IF(AW38<>\"n/a\", AW38-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX39<>0, IF(AX38<>\"n/a\", AX38-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY39<>0, IF(AY38<>\"n/a\", AY38-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ39<>0, IF(AZ38<>\"n/a\", AZ38-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA39<>0, IF(BA38<>\"n/a\", BA38-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB39<>0, IF(BB38<>\"n/a\", BB38-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC39<>0, IF(BC38<>\"n/a\", BC38-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD39<>0, IF(BD38<>\"n/a\", BD38-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE39<>0, IF(BE38<>\"n/a\", BE38-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF39<>0, IF(BF38<>\"n/a\", BF38-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG39<>0, IF(BG38<>\"n/a\", BG38-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH39<>0, IF(BH38<>\"n/a\", BH38-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI39<>0, IF(BI38<>\"n/a\", BI38-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ39<>0, IF(BJ38<>\"n/a\", BJ38-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK39<>0, IF(BK38<>\"n/a\", BK38-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL39<>0, IF(BL38<>\"n/a\", BL38-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM39<>0, IF(BM38<>\"n/a\", BM38-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN39<>0, IF(BN38<>\"n/a\", BN38-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO39<>0, IF(BO38<>\"n/a\", BO38-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP39<>0, IF(BP38<>\"n/a\", BP38-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ39<>0, IF(BQ38<>\"n/a\", BQ38-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR39<>0, IF(BR38<>\"n/a\", BR38-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS39<>0, IF(BS38<>\"n/a\", BS38-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT39<>0, IF(BT38<>\"n/a\", BT38-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU39<>0, IF(BU38<>\"n/a\", BU38-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E37)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E37)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E37)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E37)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E37)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E37)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E37)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E37)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E37)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E37)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E37)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E37)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E37)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E37)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E37)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E37)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E37)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E37)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E37)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E37)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E37)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E37)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E37)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E37)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E37)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E37)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E37)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E37)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E37)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E37)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E37)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E37)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E37)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E37)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E37)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E37)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E37)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E37)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E37)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E37)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E37)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E37)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E37)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E37)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E37)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E37)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E37)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E37)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E37)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E37)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E37)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E37)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E37)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E37)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E37)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E37)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E37)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E37)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E37)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E37)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E37)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E37)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E37)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E37)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E37)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E37)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E37)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G41<>0, IF(G38<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E37)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H41<>0, IF(H38<>\"n/a\", H38-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I41<>0, IF(I38<>\"n/a\", I38-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J41<>0, IF(J38<>\"n/a\", J38-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K41<>0, IF(K38<>\"n/a\", K38-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L41<>0, IF(L38<>\"n/a\", L38-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M41<>0, IF(M38<>\"n/a\", M38-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N41<>0, IF(N38<>\"n/a\", N38-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O41<>0, IF(O38<>\"n/a\", O38-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P41<>0, IF(P38<>\"n/a\", P38-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q41<>0, IF(Q38<>\"n/a\", Q38-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R41<>0, IF(R38<>\"n/a\", R38-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S41<>0, IF(S38<>\"n/a\", S38-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T41<>0, IF(T38<>\"n/a\", T38-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U41<>0, IF(U38<>\"n/a\", U38-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V41<>0, IF(V38<>\"n/a\", V38-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W41<>0, IF(W38<>\"n/a\", W38-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X41<>0, IF(X38<>\"n/a\", X38-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y41<>0, IF(Y38<>\"n/a\", Y38-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z41<>0, IF(Z38<>\"n/a\", Z38-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA41<>0, IF(AA38<>\"n/a\", AA38-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB41<>0, IF(AB38<>\"n/a\", AB38-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC41<>0, IF(AC38<>\"n/a\", AC38-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD41<>0, IF(AD38<>\"n/a\", AD38-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE41<>0, IF(AE38<>\"n/a\", AE38-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF41<>0, IF(AF38<>\"n/a\", AF38-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG41<>0, IF(AG38<>\"n/a\", AG38-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH41<>0, IF(AH38<>\"n/a\", AH38-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI41<>0, IF(AI38<>\"n/a\", AI38-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ41<>0, IF(AJ38<>\"n/a\", AJ38-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK41<>0, IF(AK38<>\"n/a\", AK38-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL41<>0, IF(AL38<>\"n/a\", AL38-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM41<>0, IF(AM38<>\"n/a\", AM38-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN41<>0, IF(AN38<>\"n/a\", AN38-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO41<>0, IF(AO38<>\"n/a\", AO38-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP41<>0, IF(AP38<>\"n/a\", AP38-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ41<>0, IF(AQ38<>\"n/a\", AQ38-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR41<>0, IF(AR38<>\"n/a\", AR38-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS41<>0, IF(AS38<>\"n/a\", AS38-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT41<>0, IF(AT38<>\"n/a\", AT38-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU41<>0, IF(AU38<>\"n/a\", AU38-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV41<>0, IF(AV38<>\"n/a\", AV38-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW41<>0, IF(AW38<>\"n/a\", AW38-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX41<>0, IF(AX38<>\"n/a\", AX38-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY41<>0, IF(AY38<>\"n/a\", AY38-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ41<>0, IF(AZ38<>\"n/a\", AZ38-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA41<>0, IF(BA38<>\"n/a\", BA38-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB41<>0, IF(BB38<>\"n/a\", BB38-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC41<>0, IF(BC38<>\"n/a\", BC38-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD41<>0, IF(BD38<>\"n/a\", BD38-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE41<>0, IF(BE38<>\"n/a\", BE38-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF41<>0, IF(BF38<>\"n/a\", BF38-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG41<>0, IF(BG38<>\"n/a\", BG38-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH41<>0, IF(BH38<>\"n/a\", BH38-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI41<>0, IF(BI38<>\"n/a\", BI38-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ41<>0, IF(BJ38<>\"n/a\", BJ38-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK41<>0, IF(BK38<>\"n/a\", BK38-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL41<>0, IF(BL38<>\"n/a\", BL38-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM41<>0, IF(BM38<>\"n/a\", BM38-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN41<>0, IF(BN38<>\"n/a\", BN38-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO41<>0, IF(BO38<>\"n/a\", BO38-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP41<>0, IF(BP38<>\"n/a\", BP38-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ41<>0, IF(BQ38<>\"n/a\", BQ38-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR41<>0, IF(BR38<>\"n/a\", BR38-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS41<>0, IF(BS38<>\"n/a\", BS38-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT41<>0, IF(BT38<>\"n/a\", BT38-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU41<>0, IF(BU38<>\"n/a\", BU38-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E37)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E37)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E37)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E37)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E37)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E37)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E37)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E37)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E37)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E37)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E37)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E37)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E37)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E37)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E37)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E37)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E37)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E37)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E37)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E37)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E37)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E37)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E37)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E37)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E37)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E37)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E37)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E37)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E37)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E37)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E37)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E37)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E37)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E37)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E37)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E37)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E37)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E37)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E37)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E37)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E37)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E37)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E37)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E37)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E37)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E37)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E37)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E37)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E37)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E37)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E37)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E37)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E37)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E37)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E37)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E37)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E37)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E37)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E37)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E37)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E37)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E37)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E37)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E37)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E37)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E37)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E37)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E37)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E37)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E37)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E37)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E37)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E37)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E37)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E37)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E37)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E37)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E37)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E37)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E37)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E37)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E37)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E37)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E37)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E37)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E37)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E37)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>H$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:G47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>I$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:H47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>J$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:I47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>K$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:J47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>L$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:K47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>M$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:L47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>N$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:M47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>O$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:N47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>P$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:O47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>Q$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:P47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>R$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:Q47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>S$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:R47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>T$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:S47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>U$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:T47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>V$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:U47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>W$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:V47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>X$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:W47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>Y$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:X47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>Z$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:Y47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AA$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:Z47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AB$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AA47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AC$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AB47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AD$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AC47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AE$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AD47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AF$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AE47))))","v":17.929977419579121},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AG$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AF47))))","v":7.7353565017855317},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AH$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AG47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AI$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AH47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AJ$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AI47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AK$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AJ47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AL$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AK47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AM$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AL47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AN$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AM47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AO$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AN47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AP$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AO47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AQ$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AP47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AR$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AQ47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AS$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AR47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AT$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AS47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AU$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AT47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AV$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AU47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AW$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AV47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AX$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AW47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AY$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AX47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>AZ$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AY47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BA$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:AZ47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BB$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BA47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BC$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BD$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BE$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BF$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BG$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BH$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BI$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BJ$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BK$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BL$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BM$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BN$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BO$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BP$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BQ$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BR$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BS$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BT$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G38, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G38,-$E47,$E47)+$E47>BU$5,IFERROR((OFFSET($G37,-$E47,$E47)/(OFFSET($G38,-$E47,$E47))),0),(OFFSET($G37,-$E47,$E47)-SUM($G47:BT47))))","v":0}]
[null,null,null,null,{"$f":"E47+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E48)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>I$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:H48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>J$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:I48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>K$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:J48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>L$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:K48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>M$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:L48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>N$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:M48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>O$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:N48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>P$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:O48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>Q$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:P48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>R$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:Q48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>S$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:R48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>T$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:S48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>U$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:T48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>V$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:U48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>W$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:V48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>X$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:W48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>Y$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:X48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>Z$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:Y48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AA$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:Z48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AB$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AA48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AC$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AB48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AD$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AC48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AE$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AD48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AF$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AE48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AG$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AF48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AH$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AG48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AI$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AH48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AJ$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AI48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AK$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AJ48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AL$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AK48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AM$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AL48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AN$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AM48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AO$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AN48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AP$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AO48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AQ$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AP48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AR$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AQ48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AS$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AR48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AT$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AS48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AU$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AT48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AV$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AU48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AW$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AV48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AX$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AW48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AY$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AX48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>AZ$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AY48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BA$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:AZ48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BB$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BA48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BC$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BB48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BD$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BE$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BF$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BG$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BH$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BI$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BJ$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BK$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BL$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BM$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BN$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BO$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BP$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BQ$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BR$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BS$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BT$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G39, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G39,-$E48,$E48)+$E48>BU$5,IFERROR((OFFSET($G38,-$E48,$E48)/(OFFSET($G39,-$E48,$E48))),0),(OFFSET($G38,-$E48,$E48)-SUM($G48:BT48))))","v":0}]
[null,null,null,null,{"$f":"E48+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E49)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>J$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:I49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>K$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:J49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>L$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:K49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>M$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:L49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>N$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:M49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>O$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:N49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>P$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:O49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>Q$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:P49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>R$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:Q49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>S$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:R49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>T$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:S49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>U$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:T49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>V$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:U49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>W$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:V49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>X$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:W49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>Y$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:X49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>Z$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:Y49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AA$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:Z49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AB$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AA49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AC$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AB49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AD$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AC49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AE$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AD49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AF$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AE49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AG$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AF49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AH$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AG49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AI$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AH49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AJ$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AI49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AK$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AJ49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AL$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AK49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AM$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AL49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AN$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AM49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AO$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AN49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AP$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AO49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AQ$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AP49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AR$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AQ49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AS$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AR49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AT$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AS49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AU$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AT49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AV$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AU49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AW$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AV49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AX$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AW49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AY$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AX49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>AZ$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AY49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BA$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:AZ49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BB$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BA49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BC$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BB49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BD$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BC49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BE$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BD49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BF$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BE49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BG$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BF49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BH$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BG49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BI$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BH49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BJ$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BI49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BK$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BJ49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BL$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BK49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BM$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BL49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BN$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BM49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BO$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BN49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BP$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BO49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BQ$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BP49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BR$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BQ49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BS$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BR49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BT$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BS49))))","v":0},{"$f":"IF(OFFSET($G40, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G40,-$E49,$E49)+$E49>BU$5,IFERROR((OFFSET($G39,-$E49,$E49)/(OFFSET($G40,-$E49,$E49))),0),(OFFSET($G39,-$E49,$E49)-SUM($G49:BT49))))","v":0}]
[null,null,null,null,{"$f":"E49+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E50)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>K$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:J50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>L$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:K50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>M$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:L50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>N$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:M50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>O$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:N50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>P$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:O50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>Q$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:P50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>R$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:Q50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>S$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:R50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>T$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:S50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>U$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:T50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>V$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:U50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>W$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:V50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>X$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:W50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>Y$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:X50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>Z$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:Y50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AA$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:Z50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AB$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AA50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AC$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AB50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AD$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AC50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AE$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AD50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AF$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AE50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AG$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AF50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AH$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AG50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AI$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AH50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AJ$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AI50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AK$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AJ50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AL$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AK50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AM$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AL50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AN$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AM50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AO$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AN50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AP$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AO50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AQ$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AP50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AR$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AQ50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AS$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AR50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AT$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AS50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AU$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AT50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AV$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AU50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AW$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AV50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AX$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AW50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AY$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AX50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>AZ$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AY50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BA$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:AZ50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BB$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BA50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BC$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BB50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BD$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BC50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BE$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BD50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BF$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BE50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BG$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BF50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BH$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BG50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BI$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BH50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BJ$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BI50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BK$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BJ50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BL$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BK50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BM$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BL50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BN$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BM50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BO$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BN50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BP$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BO50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BQ$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BP50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BR$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BQ50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BS$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BR50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BT$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BS50))))","v":0},{"$f":"IF(OFFSET($G41, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G41,-$E50,$E50)+$E50>BU$5,IFERROR((OFFSET($G40,-$E50,$E50)/(OFFSET($G41,-$E50,$E50))),0),(OFFSET($G40,-$E50,$E50)-SUM($G50:BT50))))","v":0}]
[null,null,null,null,{"$f":"E50+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E51)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>L$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:K51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>M$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:L51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>N$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:M51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>O$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:N51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>P$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:O51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>Q$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:P51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>R$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:Q51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>S$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:R51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>T$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:S51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>U$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:T51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>V$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:U51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>W$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:V51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>X$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:W51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>Y$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:X51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>Z$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:Y51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AA$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:Z51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AB$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AA51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AC$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AB51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AD$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AC51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AE$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AD51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AF$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AE51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AG$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AF51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AH$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AG51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AI$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AH51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AJ$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AI51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AK$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AJ51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AL$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AK51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AM$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AL51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AN$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AM51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AO$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AN51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AP$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AO51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AQ$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AP51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AR$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AQ51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AS$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AR51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AT$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AS51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AU$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AT51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AV$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AU51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AW$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AV51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AX$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AW51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AY$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AX51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>AZ$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AY51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BA$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:AZ51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BB$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BA51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BC$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BB51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BD$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BC51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BE$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BD51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BF$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BE51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BG$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BF51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BH$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BG51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BI$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BH51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BJ$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BI51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BK$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BJ51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BL$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BK51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BM$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BL51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BN$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BM51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BO$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BN51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BP$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BO51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BQ$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BP51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BR$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BQ51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BS$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BR51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BT$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BS51))))","v":0},{"$f":"IF(OFFSET($G42, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G42,-$E51,$E51)+$E51>BU$5,IFERROR((OFFSET($G41,-$E51,$E51)/(OFFSET($G42,-$E51,$E51))),0),(OFFSET($G41,-$E51,$E51)-SUM($G51:BT51))))","v":0}]
[null,null,null,null,{"$f":"E51+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E52)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>M$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:L52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>N$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:M52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>O$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:N52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>P$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:O52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>Q$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:P52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>R$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:Q52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>S$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:R52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>T$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:S52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>U$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:T52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>V$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:U52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>W$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:V52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>X$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:W52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>Y$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:X52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>Z$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:Y52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AA$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:Z52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AB$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AA52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AC$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AB52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AD$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AC52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AE$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AD52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AF$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AE52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AG$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AF52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AH$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AG52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AI$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AH52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AJ$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AI52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AK$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AJ52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AL$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AK52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AM$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AL52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AN$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AM52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AO$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AN52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AP$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AO52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AQ$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AP52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AR$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AQ52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AS$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AR52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AT$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AS52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AU$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AT52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AV$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AU52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AW$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AV52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AX$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AW52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AY$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AX52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>AZ$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AY52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BA$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:AZ52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BB$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BA52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BC$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BB52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BD$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BC52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BE$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BD52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BF$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BE52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BG$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BF52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BH$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BG52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BI$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BH52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BJ$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BI52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BK$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BJ52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BL$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BK52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BM$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BL52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BN$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BM52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BO$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BN52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BP$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BO52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BQ$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BP52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BR$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BQ52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BS$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BR52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BT$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BS52))))","v":0},{"$f":"IF(OFFSET($G43, -$E52, $E52)=\"n/a\",0,IF(OFFSET($G43,-$E52,$E52)+$E52>BU$5,IFERROR((OFFSET($G42,-$E52,$E52)/(OFFSET($G43,-$E52,$E52))),0),(OFFSET($G42,-$E52,$E52)-SUM($G52:BT52))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E52","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E54)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=M$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:L55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:L55)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:L55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=N$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:M55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:M55)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:M55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=O$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:N55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:N55)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:N55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=P$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:O55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:O55)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:O55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=Q$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:P55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:P55)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:P55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=R$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:Q55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:Q55)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:Q55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=S$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:R55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:R55)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:R55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=T$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:S55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:S55)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:S55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=U$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:T55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:T55)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:T55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=V$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:U55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:U55)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:U55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=W$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:V55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:V55)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:V55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=X$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:W55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:W55)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:W55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=Y$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:X55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:X55)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:X55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=Z$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:Y55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:Y55)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:Y55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AA$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:Z55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:Z55)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:Z55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AB$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AA55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AA55)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AA55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AC$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AB55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AB55)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AB55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AD$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AC55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AC55)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AC55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AE$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AD55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AD55)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AD55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AF$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AE55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AE55)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AE55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AG$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AF55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AF55)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AF55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AH$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AG55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AG55)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AG55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AI$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AH55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AH55)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AH55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AJ$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AI55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AI55)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AI55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AK$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AJ55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AJ55)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AJ55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AL$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AK55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AK55)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AK55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AM$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AL55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AL55)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AL55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AN$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AM55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AM55)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AM55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AO$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AN55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AN55)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AN55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AP$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AO55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AO55)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AO55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AQ$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AP55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AP55)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AP55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AR$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AQ55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AQ55)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AQ55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AS$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AR55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AR55)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AR55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AT$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AS55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AS55)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AS55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AU$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AT55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AT55)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AT55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AV$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AU55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AU55)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AU55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AW$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AV55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AV55)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AV55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AX$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AW55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AW55)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AW55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AY$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AX55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AX55)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AX55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=AZ$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AY55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AY55)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AY55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BA$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:AZ55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:AZ55)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:AZ55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BB$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BA55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BA55)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BA55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BC$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BB55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BB55)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BB55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BD$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BC55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BC55)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BC55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BE$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BD55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BD55)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BD55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BF$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BE55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BE55)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BE55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BG$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BF55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BF55)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BF55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BH$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BG55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BG55)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BG55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BI$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BH55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BH55)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BH55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BJ$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BI55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BI55)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BI55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BK$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BJ55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BJ55)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BJ55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BL$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BK55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BK55)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BK55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BM$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BL55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BL55)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BL55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BN$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BM55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BM55)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BM55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BO$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BN55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BN55)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BN55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BP$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BO55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BO55)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BO55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BQ$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BP55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BP55)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BP55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BR$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BQ55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BQ55)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BQ55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BS$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BR55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BR55)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BR55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BT$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BS55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BS55)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BS55)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E54)+$E47>=BU$5, 0,\nIF(AND(OFFSET($G39, -$E47, $E54)<>0, OFFSET($G41, -$E47, $E54)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)-SUM($G55:BT55)),\nIF(AND(OFFSET($G39, -$E47, $E54)=0, OFFSET($G41, -$E47, $E54)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G42, -$E47, $E54)+$E54, IFERROR(OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G41, -$E47, $E54)-SUM($G55:BT55)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E54)<OFFSET($G40, -$E47, $E54)+$E54, IFERROR(OFFSET($G39, -$E47, $E54)/OFFSET($G40, -$E47, $E54)+OFFSET($G41, -$E47, $E54)/OFFSET($G42, -$E47, $E54), 0), OFFSET($G39, -$E47, $E54)+OFFSET($G41, -$E47, $E54)-SUM($G55:BT55)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E48)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(I$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:H58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(J$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:I58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(K$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:J58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(L$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:K58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(M$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:L58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(N$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:M58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(O$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:N58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(P$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:O58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(Q$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:P58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(R$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:Q58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(S$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:R58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(T$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:S58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(U$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:T58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(V$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:U58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(W$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:V58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(X$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:W58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(Y$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:X58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(Z$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:Y58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AA$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:Z58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AB$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AA58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AC$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AB58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AD$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AC58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AE$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AD58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AF$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AE58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AG$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AF58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AH$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AG58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AI$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AH58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AI58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AK$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AJ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AL$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AK58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AM$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AL58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AN$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AM58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AO$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AN58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AP$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AO58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AP58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AR$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AQ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AS$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AR58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AT$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AS58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AU$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AT58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AV$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AU58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AW$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AV58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AX$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AW58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AY$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AX58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AY58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BA$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AZ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BB$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BA58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BC$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BB58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BD$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BC58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BE$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BD58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BF$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BE58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BG$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BF58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BH$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BG58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BI$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BH58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BI58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BK$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BJ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BL$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BK58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BM$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BL58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BN$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BM58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BO$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BN58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BP$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BO58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BP58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BR$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BQ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BS$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BR58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BT$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BS58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BU$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BT58)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E49)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(J$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:I59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(K$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:J59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(L$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:K59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(M$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:L59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(N$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:M59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(O$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:N59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(P$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:O59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(Q$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:P59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(R$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:Q59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(S$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:R59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(T$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:S59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(U$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:T59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(V$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:U59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(W$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:V59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(X$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:W59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(Y$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:X59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(Z$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:Y59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AA$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:Z59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AB$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AA59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AC$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AB59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AD$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AC59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AE$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AD59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AF$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AE59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AG$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AF59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AH$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AG59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AI$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AH59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AI59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AK$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AJ59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AL$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AK59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AM$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AL59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AN$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AM59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AO$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AN59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AP$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AO59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AP59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AR$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AQ59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AS$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AR59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AT$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AS59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AU$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AT59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AV$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AU59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AW$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AV59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AX$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AW59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AY$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AX59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AY59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BA$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:AZ59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BB$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BA59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BC$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BB59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BD$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BC59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BE$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BD59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BF$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BE59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BG$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BF59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BH$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BG59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BI$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BH59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BI59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BK$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BJ59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BL$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BK59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BM$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BL59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BN$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BM59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BO$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BN59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BP$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BO59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BP59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BR$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BQ59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BS$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BR59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BT$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BS59)))","v":0},{"$f":"IF(OR(OFFSET($G44, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=0, OFFSET($G45, -$E48, $E49)=\"n/a\"), 0, IF(BU$5<=OFFSET($G45, -$E48, $E49)+$E49, IFERROR(OFFSET($G44, -$E48, $E49)/OFFSET($G45, -$E48, $E49), 0), OFFSET($G44, -$E48, $E49)-SUM($G59:BT59)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E50)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(K$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:J60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(L$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:K60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(M$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:L60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(N$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:M60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(O$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:N60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(P$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:O60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(Q$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:P60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(R$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:Q60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(S$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:R60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(T$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:S60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(U$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:T60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(V$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:U60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(W$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:V60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(X$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:W60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(Y$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:X60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(Z$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:Y60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AA$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:Z60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AB$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AA60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AC$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AB60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AD$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AC60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AE$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AD60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AF$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AE60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AG$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AF60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AH$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AG60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AI$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AH60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AI60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AK$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AJ60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AL$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AK60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AM$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AL60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AN$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AM60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AO$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AN60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AP$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AO60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AP60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AR$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AQ60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AS$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AR60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AT$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AS60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AU$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AT60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AV$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AU60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AW$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AV60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AX$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AW60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AY$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AX60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AY60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BA$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:AZ60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BB$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BA60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BC$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BB60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BD$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BC60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BE$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BD60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BF$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BE60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BG$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BF60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BH$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BG60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BI$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BH60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BI60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BK$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BJ60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BL$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BK60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BM$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BL60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BN$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BM60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BO$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BN60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BP$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BO60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BP60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BR$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BQ60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BS$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BR60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BT$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BS60)))","v":0},{"$f":"IF(OR(OFFSET($G45, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=0, OFFSET($G46, -$E49, $E50)=\"n/a\"), 0, IF(BU$5<=OFFSET($G46, -$E49, $E50)+$E50, IFERROR(OFFSET($G45, -$E49, $E50)/OFFSET($G46, -$E49, $E50), 0), OFFSET($G45, -$E49, $E50)-SUM($G60:BT60)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E51)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(L$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:K61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(M$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:L61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(N$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:M61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(O$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:N61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(P$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:O61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(Q$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:P61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(R$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:Q61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(S$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:R61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(T$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:S61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(U$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:T61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(V$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:U61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(W$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:V61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(X$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:W61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(Y$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:X61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(Z$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:Y61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AA$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:Z61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AB$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AA61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AC$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AB61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AD$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AC61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AE$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AD61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AF$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AE61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AG$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AF61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AH$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AG61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AI$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AH61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AI61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AK$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AJ61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AL$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AK61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AM$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AL61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AN$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AM61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AO$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AN61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AP$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AO61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AP61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AR$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AQ61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AS$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AR61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AT$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AS61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AU$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AT61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AV$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AU61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AW$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AV61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AX$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AW61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AY$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AX61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AY61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BA$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:AZ61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BB$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BA61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BC$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BB61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BD$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BC61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BE$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BD61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BF$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BE61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BG$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BF61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BH$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BG61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BI$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BH61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BI61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BK$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BJ61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BL$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BK61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BM$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BL61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BN$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BM61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BO$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BN61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BP$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BO61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BP61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BR$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BQ61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BS$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BR61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BT$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BS61)))","v":0},{"$f":"IF(OR(OFFSET($G46, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=0, OFFSET($G47, -$E50, $E51)=\"n/a\"), 0, IF(BU$5<=OFFSET($G47, -$E50, $E51)+$E51, IFERROR(OFFSET($G46, -$E50, $E51)/OFFSET($G47, -$E50, $E51), 0), OFFSET($G46, -$E50, $E51)-SUM($G61:BT61)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E52)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(M$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:L62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(N$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:M62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(O$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:N62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(P$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:O62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(Q$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:P62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(R$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:Q62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(S$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:R62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(T$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:S62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(U$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:T62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(V$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:U62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(W$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:V62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(X$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:W62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(Y$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:X62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(Z$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:Y62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AA$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:Z62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AB$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AA62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AC$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AB62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AD$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AC62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AE$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AD62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AF$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AE62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AG$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AF62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AH$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AG62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AI$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AH62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AI62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AK$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AJ62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AL$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AK62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AM$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AL62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AN$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AM62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AO$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AN62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AP$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AO62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AP62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AR$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AQ62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AS$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AR62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AT$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AS62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AU$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AT62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AV$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AU62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AW$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AV62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AX$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AW62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AY$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AX62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AY62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BA$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:AZ62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BB$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BA62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BC$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BB62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BD$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BC62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BE$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BD62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BF$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BE62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BG$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BF62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BH$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BG62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BI$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BH62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BI62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BK$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BJ62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BL$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BK62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BM$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BL62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BN$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BM62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BO$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BN62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BP$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BO62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BP62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BR$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BQ62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BS$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BR62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BT$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BS62)))","v":0},{"$f":"IF(OR(OFFSET($G47, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=0, OFFSET($G48, -$E51, $E52)=\"n/a\"), 0, IF(BU$5<=OFFSET($G48, -$E51, $E52)+$E52, IFERROR(OFFSET($G47, -$E51, $E52)/OFFSET($G48, -$E51, $E52), 0), OFFSET($G47, -$E51, $E52)-SUM($G62:BT62)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E37, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY14 ORAB Sub-transmission lines and cables - depreciation"},null,{"$f":"SUM(H47:H63)","v":17.929977419579121},17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,17.929977419579121,7.7353565017855317,0,0,0,0,0,0,{"$f":"SUM(AN47:AN63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT47:BT63)","v":0},{"$f":"SUM(BU47:BU63)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E67","v":"Asset class 3"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E67, 'RAB input'!$D$25:$D$74, 0))","v":"FY14 ORAB Distribution lines and cables"}]
[null,null,null,null,{"$f":"E37+1","v":3},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E67)/'RAB input'!G$15","v":1118.0777361212527},{"$f":"(INDEX('RAB input'!H$25:H$74,$E67)-INDEX('RAB input'!H$79:H$128,$E67)-INDEX('RAB input'!H$133:H$182,$E67))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E67)-INDEX('RAB input'!I$79:I$128,$E67)-INDEX('RAB input'!I$133:I$182,$E67))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E67)-INDEX('RAB input'!J$79:J$128,$E67)-INDEX('RAB input'!J$133:J$182,$E67))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E67)-INDEX('RAB input'!K$79:K$128,$E67)-INDEX('RAB input'!K$133:K$182,$E67))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E67)-INDEX('RAB input'!L$79:L$128,$E67)-INDEX('RAB input'!L$133:L$182,$E67))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E67)-INDEX('RAB input'!M$79:M$128,$E67)-INDEX('RAB input'!M$133:M$182,$E67))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E67)-INDEX('RAB input'!N$79:N$128,$E67)-INDEX('RAB input'!N$133:N$182,$E67))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E67)-INDEX('RAB input'!O$79:O$128,$E67)-INDEX('RAB input'!O$133:O$182,$E67))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E67)-INDEX('RAB input'!P$79:P$128,$E67)-INDEX('RAB input'!P$133:P$182,$E67))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E67)-INDEX('RAB input'!Q$79:Q$128,$E67)-INDEX('RAB input'!Q$133:Q$182,$E67))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E67)-INDEX('RAB input'!R$79:R$128,$E67)-INDEX('RAB input'!R$133:R$182,$E67))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E67)-INDEX('RAB input'!S$79:S$128,$E67)-INDEX('RAB input'!S$133:S$182,$E67))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E67)-INDEX('RAB input'!T$79:T$128,$E67)-INDEX('RAB input'!T$133:T$182,$E67))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E67)-INDEX('RAB input'!U$79:U$128,$E67)-INDEX('RAB input'!U$133:U$182,$E67))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E67)-INDEX('RAB input'!V$79:V$128,$E67)-INDEX('RAB input'!V$133:V$182,$E67))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E67)-INDEX('RAB input'!W$79:W$128,$E67)-INDEX('RAB input'!W$133:W$182,$E67))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E67)-INDEX('RAB input'!X$79:X$128,$E67)-INDEX('RAB input'!X$133:X$182,$E67))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E67)-INDEX('RAB input'!Y$79:Y$128,$E67)-INDEX('RAB input'!Y$133:Y$182,$E67))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E67)-INDEX('RAB input'!Z$79:Z$128,$E67)-INDEX('RAB input'!Z$133:Z$182,$E67))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E67)-INDEX('RAB input'!AA$79:AA$128,$E67)-INDEX('RAB input'!AA$133:AA$182,$E67))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E67)-INDEX('RAB input'!AB$79:AB$128,$E67)-INDEX('RAB input'!AB$133:AB$182,$E67))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E67)-INDEX('RAB input'!AC$79:AC$128,$E67)-INDEX('RAB input'!AC$133:AC$182,$E67))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E67)-INDEX('RAB input'!AD$79:AD$128,$E67)-INDEX('RAB input'!AD$133:AD$182,$E67))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E67)-INDEX('RAB input'!AE$79:AE$128,$E67)-INDEX('RAB input'!AE$133:AE$182,$E67))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E67)-INDEX('RAB input'!AF$79:AF$128,$E67)-INDEX('RAB input'!AF$133:AF$182,$E67))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E67)-INDEX('RAB input'!AG$79:AG$128,$E67)-INDEX('RAB input'!AG$133:AG$182,$E67))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E67)-INDEX('RAB input'!AH$79:AH$128,$E67)-INDEX('RAB input'!AH$133:AH$182,$E67))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E67)-INDEX('RAB input'!AI$79:AI$128,$E67)-INDEX('RAB input'!AI$133:AI$182,$E67))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E67)-INDEX('RAB input'!AJ$79:AJ$128,$E67)-INDEX('RAB input'!AJ$133:AJ$182,$E67))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E67)-INDEX('RAB input'!AK$79:AK$128,$E67)-INDEX('RAB input'!AK$133:AK$182,$E67))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E67)-INDEX('RAB input'!AL$79:AL$128,$E67)-INDEX('RAB input'!AL$133:AL$182,$E67))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E67)-INDEX('RAB input'!AM$79:AM$128,$E67)-INDEX('RAB input'!AM$133:AM$182,$E67))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E67)-INDEX('RAB input'!AN$79:AN$128,$E67)-INDEX('RAB input'!AN$133:AN$182,$E67))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E67)-INDEX('RAB input'!AO$79:AO$128,$E67)-INDEX('RAB input'!AO$133:AO$182,$E67))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E67)-INDEX('RAB input'!AP$79:AP$128,$E67)-INDEX('RAB input'!AP$133:AP$182,$E67))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E67)-INDEX('RAB input'!AQ$79:AQ$128,$E67)-INDEX('RAB input'!AQ$133:AQ$182,$E67))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E67)-INDEX('RAB input'!AR$79:AR$128,$E67)-INDEX('RAB input'!AR$133:AR$182,$E67))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E67)-INDEX('RAB input'!AS$79:AS$128,$E67)-INDEX('RAB input'!AS$133:AS$182,$E67))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E67)-INDEX('RAB input'!AT$79:AT$128,$E67)-INDEX('RAB input'!AT$133:AT$182,$E67))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E67)-INDEX('RAB input'!AU$79:AU$128,$E67)-INDEX('RAB input'!AU$133:AU$182,$E67))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E67)-INDEX('RAB input'!AV$79:AV$128,$E67)-INDEX('RAB input'!AV$133:AV$182,$E67))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E67)-INDEX('RAB input'!AW$79:AW$128,$E67)-INDEX('RAB input'!AW$133:AW$182,$E67))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E67)-INDEX('RAB input'!AX$79:AX$128,$E67)-INDEX('RAB input'!AX$133:AX$182,$E67))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E67)-INDEX('RAB input'!AY$79:AY$128,$E67)-INDEX('RAB input'!AY$133:AY$182,$E67))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E67)-INDEX('RAB input'!AZ$79:AZ$128,$E67)-INDEX('RAB input'!AZ$133:AZ$182,$E67))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E67)-INDEX('RAB input'!BA$79:BA$128,$E67)-INDEX('RAB input'!BA$133:BA$182,$E67))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E67)-INDEX('RAB input'!BB$79:BB$128,$E67)-INDEX('RAB input'!BB$133:BB$182,$E67))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E67)-INDEX('RAB input'!BC$79:BC$128,$E67)-INDEX('RAB input'!BC$133:BC$182,$E67))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E67)-INDEX('RAB input'!BD$79:BD$128,$E67)-INDEX('RAB input'!BD$133:BD$182,$E67))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E67)-INDEX('RAB input'!BE$79:BE$128,$E67)-INDEX('RAB input'!BE$133:BE$182,$E67))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E67)-INDEX('RAB input'!BF$79:BF$128,$E67)-INDEX('RAB input'!BF$133:BF$182,$E67))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E67)-INDEX('RAB input'!BG$79:BG$128,$E67)-INDEX('RAB input'!BG$133:BG$182,$E67))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E67)-INDEX('RAB input'!BH$79:BH$128,$E67)-INDEX('RAB input'!BH$133:BH$182,$E67))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E67)-INDEX('RAB input'!BI$79:BI$128,$E67)-INDEX('RAB input'!BI$133:BI$182,$E67))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E67)-INDEX('RAB input'!BJ$79:BJ$128,$E67)-INDEX('RAB input'!BJ$133:BJ$182,$E67))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E67)-INDEX('RAB input'!BK$79:BK$128,$E67)-INDEX('RAB input'!BK$133:BK$182,$E67))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E67)-INDEX('RAB input'!BL$79:BL$128,$E67)-INDEX('RAB input'!BL$133:BL$182,$E67))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E67)-INDEX('RAB input'!BM$79:BM$128,$E67)-INDEX('RAB input'!BM$133:BM$182,$E67))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E67)-INDEX('RAB input'!BN$79:BN$128,$E67)-INDEX('RAB input'!BN$133:BN$182,$E67))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E67)-INDEX('RAB input'!BO$79:BO$128,$E67)-INDEX('RAB input'!BO$133:BO$182,$E67))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E67)-INDEX('RAB input'!BP$79:BP$128,$E67)-INDEX('RAB input'!BP$133:BP$182,$E67))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E67)-INDEX('RAB input'!BQ$79:BQ$128,$E67)-INDEX('RAB input'!BQ$133:BQ$182,$E67))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E67)-INDEX('RAB input'!BR$79:BR$128,$E67)-INDEX('RAB input'!BR$133:BR$182,$E67))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E67)-INDEX('RAB input'!BS$79:BS$128,$E67)-INDEX('RAB input'!BS$133:BS$182,$E67))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E67)-INDEX('RAB input'!BT$79:BT$128,$E67)-INDEX('RAB input'!BT$133:BT$182,$E67))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E67)-INDEX('RAB input'!BU$79:BU$128,$E67)-INDEX('RAB input'!BU$133:BU$182,$E67))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E67)=\"\", IF($G67=0, 0, F68), INDEX('RAB input'!$G$187:$G$236, $E67))","v":33.302553263930903},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E67)=\"\", G68, INDEX('RAB input'!H$187:H$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E67)=\"\", H68, INDEX('RAB input'!I$187:I$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E67)=\"\", I68, INDEX('RAB input'!J$187:J$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E67)=\"\", J68, INDEX('RAB input'!K$187:K$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E67)=\"\", K68, INDEX('RAB input'!L$187:L$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E67)=\"\", L68, INDEX('RAB input'!M$187:M$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E67)=\"\", M68, INDEX('RAB input'!N$187:N$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E67)=\"\", N68, INDEX('RAB input'!O$187:O$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E67)=\"\", O68, INDEX('RAB input'!P$187:P$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E67)=\"\", P68, INDEX('RAB input'!Q$187:Q$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E67)=\"\", Q68, INDEX('RAB input'!R$187:R$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E67)=\"\", R68, INDEX('RAB input'!S$187:S$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E67)=\"\", S68, INDEX('RAB input'!T$187:T$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E67)=\"\", T68, INDEX('RAB input'!U$187:U$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E67)=\"\", U68, INDEX('RAB input'!V$187:V$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E67)=\"\", V68, INDEX('RAB input'!W$187:W$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E67)=\"\", W68, INDEX('RAB input'!X$187:X$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E67)=\"\", X68, INDEX('RAB input'!Y$187:Y$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E67)=\"\", Y68, INDEX('RAB input'!Z$187:Z$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E67)=\"\", Z68, INDEX('RAB input'!AA$187:AA$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E67)=\"\", AA68, INDEX('RAB input'!AB$187:AB$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E67)=\"\", AB68, INDEX('RAB input'!AC$187:AC$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E67)=\"\", AC68, INDEX('RAB input'!AD$187:AD$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E67)=\"\", AD68, INDEX('RAB input'!AE$187:AE$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E67)=\"\", AE68, INDEX('RAB input'!AF$187:AF$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E67)=\"\", AF68, INDEX('RAB input'!AG$187:AG$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E67)=\"\", AG68, INDEX('RAB input'!AH$187:AH$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E67)=\"\", AH68, INDEX('RAB input'!AI$187:AI$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E67)=\"\", AI68, INDEX('RAB input'!AJ$187:AJ$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E67)=\"\", AJ68, INDEX('RAB input'!AK$187:AK$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E67)=\"\", AK68, INDEX('RAB input'!AL$187:AL$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E67)=\"\", AL68, INDEX('RAB input'!AM$187:AM$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E67)=\"\", AM68, INDEX('RAB input'!AN$187:AN$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E67)=\"\", AN68, INDEX('RAB input'!AO$187:AO$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E67)=\"\", AO68, INDEX('RAB input'!AP$187:AP$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E67)=\"\", AP68, INDEX('RAB input'!AQ$187:AQ$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E67)=\"\", AQ68, INDEX('RAB input'!AR$187:AR$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E67)=\"\", AR68, INDEX('RAB input'!AS$187:AS$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E67)=\"\", AS68, INDEX('RAB input'!AT$187:AT$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E67)=\"\", AT68, INDEX('RAB input'!AU$187:AU$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E67)=\"\", AU68, INDEX('RAB input'!AV$187:AV$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E67)=\"\", AV68, INDEX('RAB input'!AW$187:AW$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E67)=\"\", AW68, INDEX('RAB input'!AX$187:AX$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E67)=\"\", AX68, INDEX('RAB input'!AY$187:AY$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E67)=\"\", AY68, INDEX('RAB input'!AZ$187:AZ$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E67)=\"\", AZ68, INDEX('RAB input'!BA$187:BA$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E67)=\"\", BA68, INDEX('RAB input'!BB$187:BB$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E67)=\"\", BB68, INDEX('RAB input'!BC$187:BC$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E67)=\"\", BC68, INDEX('RAB input'!BD$187:BD$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E67)=\"\", BD68, INDEX('RAB input'!BE$187:BE$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E67)=\"\", BE68, INDEX('RAB input'!BF$187:BF$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E67)=\"\", BF68, INDEX('RAB input'!BG$187:BG$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E67)=\"\", BG68, INDEX('RAB input'!BH$187:BH$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E67)=\"\", BH68, INDEX('RAB input'!BI$187:BI$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E67)=\"\", BI68, INDEX('RAB input'!BJ$187:BJ$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E67)=\"\", BJ68, INDEX('RAB input'!BK$187:BK$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E67)=\"\", BK68, INDEX('RAB input'!BL$187:BL$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E67)=\"\", BL68, INDEX('RAB input'!BM$187:BM$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E67)=\"\", BM68, INDEX('RAB input'!BN$187:BN$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E67)=\"\", BN68, INDEX('RAB input'!BO$187:BO$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E67)=\"\", BO68, INDEX('RAB input'!BP$187:BP$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E67)=\"\", BP68, INDEX('RAB input'!BQ$187:BQ$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E67)=\"\", BQ68, INDEX('RAB input'!BR$187:BR$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E67)=\"\", BR68, INDEX('RAB input'!BS$187:BS$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E67)=\"\", BS68, INDEX('RAB input'!BT$187:BT$236, $E67))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E67)=\"\", BT68, INDEX('RAB input'!BU$187:BU$236, $E67))","v":"n/a"}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E67)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E67)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E67)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E67)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E67)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E67)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E67)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E67)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E67)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E67)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E67)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E67)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E67)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E67)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E67)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E67)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E67)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E67)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E67)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E67)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E67)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E67)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E67)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E67)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E67)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E67)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E67)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E67)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E67)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E67)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E67)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E67)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E67)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E67)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E67)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E67)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E67)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E67)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E67)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E67)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E67)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E67)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E67)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E67)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E67)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E67)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E67)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E67)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E67)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E67)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E67)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E67)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E67)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E67)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E67)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E67)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E67)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E67)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E67)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E67)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E67)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E67)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E67)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E67)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E67)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E67)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E67)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G69<>0, IF(G68<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E67)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H69<>0, IF(H68<>\"n/a\", H68-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I69<>0, IF(I68<>\"n/a\", I68-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J69<>0, IF(J68<>\"n/a\", J68-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K69<>0, IF(K68<>\"n/a\", K68-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L69<>0, IF(L68<>\"n/a\", L68-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M69<>0, IF(M68<>\"n/a\", M68-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N69<>0, IF(N68<>\"n/a\", N68-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O69<>0, IF(O68<>\"n/a\", O68-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P69<>0, IF(P68<>\"n/a\", P68-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q69<>0, IF(Q68<>\"n/a\", Q68-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R69<>0, IF(R68<>\"n/a\", R68-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S69<>0, IF(S68<>\"n/a\", S68-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T69<>0, IF(T68<>\"n/a\", T68-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U69<>0, IF(U68<>\"n/a\", U68-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V69<>0, IF(V68<>\"n/a\", V68-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W69<>0, IF(W68<>\"n/a\", W68-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X69<>0, IF(X68<>\"n/a\", X68-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y69<>0, IF(Y68<>\"n/a\", Y68-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z69<>0, IF(Z68<>\"n/a\", Z68-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA69<>0, IF(AA68<>\"n/a\", AA68-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB69<>0, IF(AB68<>\"n/a\", AB68-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC69<>0, IF(AC68<>\"n/a\", AC68-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD69<>0, IF(AD68<>\"n/a\", AD68-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE69<>0, IF(AE68<>\"n/a\", AE68-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF69<>0, IF(AF68<>\"n/a\", AF68-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG69<>0, IF(AG68<>\"n/a\", AG68-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH69<>0, IF(AH68<>\"n/a\", AH68-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI69<>0, IF(AI68<>\"n/a\", AI68-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ69<>0, IF(AJ68<>\"n/a\", AJ68-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK69<>0, IF(AK68<>\"n/a\", AK68-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL69<>0, IF(AL68<>\"n/a\", AL68-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM69<>0, IF(AM68<>\"n/a\", AM68-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN69<>0, IF(AN68<>\"n/a\", AN68-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO69<>0, IF(AO68<>\"n/a\", AO68-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP69<>0, IF(AP68<>\"n/a\", AP68-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ69<>0, IF(AQ68<>\"n/a\", AQ68-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR69<>0, IF(AR68<>\"n/a\", AR68-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS69<>0, IF(AS68<>\"n/a\", AS68-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT69<>0, IF(AT68<>\"n/a\", AT68-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU69<>0, IF(AU68<>\"n/a\", AU68-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV69<>0, IF(AV68<>\"n/a\", AV68-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW69<>0, IF(AW68<>\"n/a\", AW68-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX69<>0, IF(AX68<>\"n/a\", AX68-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY69<>0, IF(AY68<>\"n/a\", AY68-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ69<>0, IF(AZ68<>\"n/a\", AZ68-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA69<>0, IF(BA68<>\"n/a\", BA68-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB69<>0, IF(BB68<>\"n/a\", BB68-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC69<>0, IF(BC68<>\"n/a\", BC68-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD69<>0, IF(BD68<>\"n/a\", BD68-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE69<>0, IF(BE68<>\"n/a\", BE68-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF69<>0, IF(BF68<>\"n/a\", BF68-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG69<>0, IF(BG68<>\"n/a\", BG68-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH69<>0, IF(BH68<>\"n/a\", BH68-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI69<>0, IF(BI68<>\"n/a\", BI68-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ69<>0, IF(BJ68<>\"n/a\", BJ68-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK69<>0, IF(BK68<>\"n/a\", BK68-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL69<>0, IF(BL68<>\"n/a\", BL68-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM69<>0, IF(BM68<>\"n/a\", BM68-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN69<>0, IF(BN68<>\"n/a\", BN68-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO69<>0, IF(BO68<>\"n/a\", BO68-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP69<>0, IF(BP68<>\"n/a\", BP68-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ69<>0, IF(BQ68<>\"n/a\", BQ68-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR69<>0, IF(BR68<>\"n/a\", BR68-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS69<>0, IF(BS68<>\"n/a\", BS68-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT69<>0, IF(BT68<>\"n/a\", BT68-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU69<>0, IF(BU68<>\"n/a\", BU68-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E67)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E67)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E67)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E67)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E67)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E67)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E67)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E67)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E67)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E67)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E67)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E67)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E67)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E67)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E67)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E67)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E67)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E67)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E67)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E67)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E67)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E67)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E67)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E67)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E67)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E67)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E67)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E67)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E67)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E67)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E67)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E67)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E67)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E67)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E67)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E67)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E67)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E67)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E67)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E67)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E67)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E67)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E67)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E67)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E67)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E67)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E67)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E67)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E67)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E67)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E67)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E67)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E67)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E67)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E67)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E67)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E67)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E67)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E67)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E67)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E67)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E67)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E67)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E67)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E67)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E67)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E67)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G71<>0, IF(G68<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E67)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H71<>0, IF(H68<>\"n/a\", H68-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I71<>0, IF(I68<>\"n/a\", I68-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J71<>0, IF(J68<>\"n/a\", J68-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K71<>0, IF(K68<>\"n/a\", K68-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L71<>0, IF(L68<>\"n/a\", L68-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M71<>0, IF(M68<>\"n/a\", M68-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N71<>0, IF(N68<>\"n/a\", N68-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O71<>0, IF(O68<>\"n/a\", O68-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P71<>0, IF(P68<>\"n/a\", P68-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q71<>0, IF(Q68<>\"n/a\", Q68-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R71<>0, IF(R68<>\"n/a\", R68-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S71<>0, IF(S68<>\"n/a\", S68-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T71<>0, IF(T68<>\"n/a\", T68-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U71<>0, IF(U68<>\"n/a\", U68-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V71<>0, IF(V68<>\"n/a\", V68-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W71<>0, IF(W68<>\"n/a\", W68-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X71<>0, IF(X68<>\"n/a\", X68-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y71<>0, IF(Y68<>\"n/a\", Y68-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z71<>0, IF(Z68<>\"n/a\", Z68-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA71<>0, IF(AA68<>\"n/a\", AA68-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB71<>0, IF(AB68<>\"n/a\", AB68-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC71<>0, IF(AC68<>\"n/a\", AC68-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD71<>0, IF(AD68<>\"n/a\", AD68-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE71<>0, IF(AE68<>\"n/a\", AE68-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF71<>0, IF(AF68<>\"n/a\", AF68-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG71<>0, IF(AG68<>\"n/a\", AG68-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH71<>0, IF(AH68<>\"n/a\", AH68-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI71<>0, IF(AI68<>\"n/a\", AI68-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ71<>0, IF(AJ68<>\"n/a\", AJ68-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK71<>0, IF(AK68<>\"n/a\", AK68-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL71<>0, IF(AL68<>\"n/a\", AL68-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM71<>0, IF(AM68<>\"n/a\", AM68-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN71<>0, IF(AN68<>\"n/a\", AN68-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO71<>0, IF(AO68<>\"n/a\", AO68-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP71<>0, IF(AP68<>\"n/a\", AP68-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ71<>0, IF(AQ68<>\"n/a\", AQ68-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR71<>0, IF(AR68<>\"n/a\", AR68-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS71<>0, IF(AS68<>\"n/a\", AS68-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT71<>0, IF(AT68<>\"n/a\", AT68-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU71<>0, IF(AU68<>\"n/a\", AU68-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV71<>0, IF(AV68<>\"n/a\", AV68-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW71<>0, IF(AW68<>\"n/a\", AW68-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX71<>0, IF(AX68<>\"n/a\", AX68-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY71<>0, IF(AY68<>\"n/a\", AY68-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ71<>0, IF(AZ68<>\"n/a\", AZ68-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA71<>0, IF(BA68<>\"n/a\", BA68-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB71<>0, IF(BB68<>\"n/a\", BB68-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC71<>0, IF(BC68<>\"n/a\", BC68-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD71<>0, IF(BD68<>\"n/a\", BD68-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE71<>0, IF(BE68<>\"n/a\", BE68-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF71<>0, IF(BF68<>\"n/a\", BF68-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG71<>0, IF(BG68<>\"n/a\", BG68-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH71<>0, IF(BH68<>\"n/a\", BH68-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI71<>0, IF(BI68<>\"n/a\", BI68-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ71<>0, IF(BJ68<>\"n/a\", BJ68-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK71<>0, IF(BK68<>\"n/a\", BK68-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL71<>0, IF(BL68<>\"n/a\", BL68-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM71<>0, IF(BM68<>\"n/a\", BM68-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN71<>0, IF(BN68<>\"n/a\", BN68-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO71<>0, IF(BO68<>\"n/a\", BO68-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP71<>0, IF(BP68<>\"n/a\", BP68-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ71<>0, IF(BQ68<>\"n/a\", BQ68-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR71<>0, IF(BR68<>\"n/a\", BR68-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS71<>0, IF(BS68<>\"n/a\", BS68-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT71<>0, IF(BT68<>\"n/a\", BT68-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU71<>0, IF(BU68<>\"n/a\", BU68-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E67)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E67)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E67)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E67)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E67)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E67)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E67)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E67)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E67)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E67)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E67)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E67)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E67)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E67)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E67)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E67)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E67)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E67)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E67)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E67)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E67)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E67)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E67)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E67)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E67)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E67)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E67)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E67)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E67)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E67)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E67)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E67)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E67)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E67)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E67)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E67)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E67)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E67)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E67)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E67)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E67)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E67)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E67)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E67)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E67)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E67)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E67)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E67)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E67)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E67)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E67)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E67)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E67)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E67)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E67)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E67)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E67)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E67)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E67)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E67)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E67)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E67)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E67)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E67)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E67)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E67)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E67)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E67)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E67)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E67)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E67)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E67)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E67)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E67)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E67)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E67)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E67)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E67)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E67)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E67)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E67)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E67)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E67)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E67)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E67)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E67)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E67)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>H$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:G77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>I$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:H77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>J$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:I77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>K$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:J77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>L$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:K77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>M$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:L77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>N$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:M77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>O$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:N77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>P$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:O77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Q$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:P77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Q77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:R77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:S77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:T77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:U77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:V77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:W77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:X77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Y77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:Z77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AA77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AB77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AC77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AD77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AE77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AF77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AG77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AH77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AI77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AJ77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AK77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AL77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AM77))))","v":33.57333376994287},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AN77))))","v":10.157721713137789},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AO77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AP77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AQ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AR77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AS77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AT77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AU77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AV77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AW77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AX77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AY77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:AZ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BA77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BB77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BC77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BD77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BE77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BF77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BG77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BH77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BI77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BJ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BK77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G68, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G68,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G67,-$E77,$E77)/(OFFSET($G68,-$E77,$E77))),0),(OFFSET($G67,-$E77,$E77)-SUM($G77:BT77))))","v":0}]
[null,null,null,null,{"$f":"E77+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E78)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>I$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:H78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>J$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:I78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>K$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:J78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>L$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:K78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>M$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:L78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>N$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:M78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>O$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:N78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>P$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:O78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Q$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:P78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>R$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Q78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:R78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:S78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:T78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:U78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:V78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:W78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:X78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Y78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:Z78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AA78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AB78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AC78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AD78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AE78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AF78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AG78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AH78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AI78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AJ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AK78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AL78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AM78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AN78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AO78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AP78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AQ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AR78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AS78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AT78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AU78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AV78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AW78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AX78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AY78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:AZ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BA78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BB78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BC78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BD78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G69, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G69,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G68,-$E78,$E78)/(OFFSET($G69,-$E78,$E78))),0),(OFFSET($G68,-$E78,$E78)-SUM($G78:BT78))))","v":0}]
[null,null,null,null,{"$f":"E78+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E79)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>J$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:I79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>K$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:J79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>L$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:K79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>M$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:L79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>N$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:M79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>O$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:N79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>P$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:O79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Q$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:P79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>R$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Q79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>S$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:R79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:S79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:T79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:U79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:V79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:W79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:X79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Y79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:Z79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AA79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AB79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AC79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AD79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AE79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AF79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AG79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AH79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AI79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AJ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AK79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AL79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AM79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AN79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AO79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AP79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AQ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AR79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AS79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AT79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AU79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AV79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AW79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AX79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AY79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:AZ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BA79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BB79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BC79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BD79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BE79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BF79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BG79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BH79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BI79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BJ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BK79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BL79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BM79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G70, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G70,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G69,-$E79,$E79)/(OFFSET($G70,-$E79,$E79))),0),(OFFSET($G69,-$E79,$E79)-SUM($G79:BT79))))","v":0}]
[null,null,null,null,{"$f":"E79+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E80)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>K$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:J80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>L$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:K80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>M$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:L80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>N$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:M80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>O$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:N80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>P$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:O80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Q$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:P80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>R$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Q80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>S$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:R80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>T$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:S80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>U$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:T80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>V$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:U80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>W$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:V80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>X$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:W80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Y$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:X80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>Z$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Y80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:Z80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AA80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AB80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AC80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AD80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AF$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AE80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AG$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AF80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AH$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AG80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AI$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AH80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AJ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AI80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AK$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AJ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AL$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AK80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AM$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AL80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AN$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AM80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AO$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AN80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AP$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AO80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AQ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AP80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AR$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AQ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AS$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AR80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AT$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AS80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AU$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AT80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AV$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AU80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AW$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AV80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AX$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AW80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AY$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AX80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>AZ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AY80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BA$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:AZ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BB$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BA80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BC$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BB80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BD$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BC80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BE$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BD80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BF$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BE80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BG$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BF80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BH$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BG80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BI$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BH80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BJ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BI80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BK$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BJ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BL$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BK80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BM$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BL80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BN$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BM80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BO$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BN80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BP$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BO80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BQ$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BP80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BR$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BQ80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BS$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BR80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BT$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BS80))))","v":0},{"$f":"IF(OFFSET($G71, -$E80, $E80)=\"n/a\",0,IF(OFFSET($G71,-$E80,$E80)+$E80>BU$5,IFERROR((OFFSET($G70,-$E80,$E80)/(OFFSET($G71,-$E80,$E80))),0),(OFFSET($G70,-$E80,$E80)-SUM($G80:BT80))))","v":0}]
[null,null,null,null,{"$f":"E80+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E81)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>L$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:K81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>M$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:L81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>N$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:M81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>O$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:N81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>P$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:O81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Q$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:P81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>R$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Q81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>S$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:R81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>T$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:S81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>U$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:T81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>V$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:U81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>W$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:V81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>X$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:W81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Y$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:X81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>Z$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Y81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:Z81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AA81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AB81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AC81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AD81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AF$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AE81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AG$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AF81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AH$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AG81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AI$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AH81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AJ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AI81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AK$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AJ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AL$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AK81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AM$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AL81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AN$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AM81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AO$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AN81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AP$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AO81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AQ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AP81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AR$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AQ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AS$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AR81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AT$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AS81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AU$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AT81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AV$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AU81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AW$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AV81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AX$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AW81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AY$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AX81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>AZ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AY81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BA$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:AZ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BB$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BA81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BC$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BB81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BD$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BC81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BE$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BD81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BF$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BE81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BG$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BF81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BH$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BG81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BI$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BH81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BJ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BI81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BK$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BJ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BL$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BK81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BM$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BL81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BN$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BM81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BO$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BN81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BP$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BO81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BQ$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BP81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BR$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BQ81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BS$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BR81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BT$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BS81))))","v":0},{"$f":"IF(OFFSET($G72, -$E81, $E81)=\"n/a\",0,IF(OFFSET($G72,-$E81,$E81)+$E81>BU$5,IFERROR((OFFSET($G71,-$E81,$E81)/(OFFSET($G72,-$E81,$E81))),0),(OFFSET($G71,-$E81,$E81)-SUM($G81:BT81))))","v":0}]
[null,null,null,null,{"$f":"E81+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E82)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>M$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:L82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>N$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:M82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>O$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:N82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>P$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:O82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Q$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:P82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>R$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Q82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>S$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:R82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>T$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:S82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>U$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:T82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>V$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:U82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>W$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:V82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>X$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:W82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Y$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:X82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>Z$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Y82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:Z82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AA82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AB82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AC82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AD82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AF$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AE82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AG$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AF82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AH$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AG82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AI$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AH82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AJ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AI82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AK$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AJ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AL$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AK82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AM$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AL82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AN$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AM82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AO$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AN82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AP$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AO82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AQ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AP82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AR$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AQ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AS$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AR82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AT$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AS82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AU$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AT82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AV$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AU82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AW$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AV82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AX$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AW82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AY$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AX82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>AZ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AY82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BA$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:AZ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BB$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BA82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BC$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BB82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BD$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BC82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BE$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BD82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BF$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BE82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BG$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BF82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BH$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BG82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BI$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BH82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BJ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BI82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BK$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BJ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BL$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BK82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BM$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BL82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BN$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BM82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BO$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BN82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BP$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BO82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BQ$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BP82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BR$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BQ82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BS$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BR82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BT$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BS82))))","v":0},{"$f":"IF(OFFSET($G73, -$E82, $E82)=\"n/a\",0,IF(OFFSET($G73,-$E82,$E82)+$E82>BU$5,IFERROR((OFFSET($G72,-$E82,$E82)/(OFFSET($G73,-$E82,$E82))),0),(OFFSET($G72,-$E82,$E82)-SUM($G82:BT82))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E82","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E84)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=M$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:L85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:L85)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:L85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=N$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:M85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:M85)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:M85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=O$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:N85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:N85)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:N85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=P$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:O85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:O85)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:O85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=Q$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:P85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:P85)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:P85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=R$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:Q85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:Q85)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:Q85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=S$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:R85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:R85)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:R85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=T$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:S85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:S85)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:S85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=U$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:T85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:T85)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:T85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=V$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:U85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:U85)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:U85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=W$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:V85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:V85)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:V85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=X$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:W85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:W85)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:W85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=Y$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:X85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:X85)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:X85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=Z$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:Y85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:Y85)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:Y85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AA$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:Z85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:Z85)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:Z85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AB$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AA85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AA85)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AA85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AC$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AB85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AB85)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AB85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AD$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AC85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AC85)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AC85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AE$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AD85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AD85)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AD85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AF$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AE85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AE85)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AE85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AG$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AF85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AF85)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AF85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AH$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AG85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AG85)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AG85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AI$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AH85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AH85)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AH85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AJ$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AI85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AI85)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AI85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AK$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AJ85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AJ85)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AJ85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AL$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AK85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AK85)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AK85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AM$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AL85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AL85)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AL85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AN$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AM85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AM85)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AM85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AO$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AN85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AN85)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AN85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AP$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AO85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AO85)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AO85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AQ$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AP85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AP85)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AP85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AR$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AQ85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AQ85)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AQ85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AS$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AR85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AR85)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AR85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AT$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AS85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AS85)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AS85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AU$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AT85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AT85)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AT85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AV$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AU85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AU85)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AU85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AW$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AV85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AV85)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AV85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AX$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AW85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AW85)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AW85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AY$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AX85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AX85)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AX85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=AZ$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AY85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AY85)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AY85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BA$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:AZ85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:AZ85)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:AZ85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BB$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BA85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BA85)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BA85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BC$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BB85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BB85)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BB85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BD$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BC85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BC85)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BC85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BE$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BD85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BD85)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BD85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BF$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BE85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BE85)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BE85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BG$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BF85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BF85)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BF85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BH$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BG85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BG85)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BG85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BI$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BH85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BH85)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BH85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BJ$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BI85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BI85)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BI85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BK$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BJ85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BJ85)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BJ85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BL$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BK85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BK85)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BK85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BM$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BL85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BL85)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BL85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BN$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BM85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BM85)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BM85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BO$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BN85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BN85)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BN85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BP$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BO85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BO85)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BO85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BQ$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BP85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BP85)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BP85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BR$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BQ85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BQ85)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BQ85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BS$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BR85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BR85)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BR85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BT$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BS85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BS85)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BS85)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E84)+$E77>=BU$5, 0,\nIF(AND(OFFSET($G69, -$E77, $E84)<>0, OFFSET($G71, -$E77, $E84)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)-SUM($G85:BT85)),\nIF(AND(OFFSET($G69, -$E77, $E84)=0, OFFSET($G71, -$E77, $E84)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G72, -$E77, $E84)+$E84, IFERROR(OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G71, -$E77, $E84)-SUM($G85:BT85)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E84)<OFFSET($G70, -$E77, $E84)+$E84, IFERROR(OFFSET($G69, -$E77, $E84)/OFFSET($G70, -$E77, $E84)+OFFSET($G71, -$E77, $E84)/OFFSET($G72, -$E77, $E84), 0), OFFSET($G69, -$E77, $E84)+OFFSET($G71, -$E77, $E84)-SUM($G85:BT85)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E78)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(I$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:H88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(J$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:I88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(K$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:J88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(L$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:K88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(M$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:L88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(N$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:M88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(O$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:N88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(P$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:O88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Q$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:P88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(R$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:Q88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(S$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:R88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(T$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:S88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(U$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:T88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(V$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:U88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(W$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:V88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(X$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:W88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Y$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:X88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(Z$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:Y88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:Z88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AA88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AB88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AC88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AD88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AF$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AE88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AG$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AF88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AH$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AG88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AI$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AH88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AI88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AK$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AJ88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AL$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AK88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AM$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AL88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AN$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AM88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AO$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AN88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AP$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AO88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AP88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AR$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AQ88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AS$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AR88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AT$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AS88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AU$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AT88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AV$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AU88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AW$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AV88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AX$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AW88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AY$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AX88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AY88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BA$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:AZ88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BB$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BA88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BC$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BB88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BD$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BC88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BE$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BD88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BF$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BE88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BG$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BF88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BH$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BG88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BI$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BH88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BI88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BK$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BJ88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BL$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BK88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BM$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BL88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BN$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BM88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BO$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BN88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BP$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BO88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BP88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BR$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BQ88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BS$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BR88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BT$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BS88)))","v":0},{"$f":"IF(OR(OFFSET($G73, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=0, OFFSET($G74, -$E77, $E78)=\"n/a\"), 0, IF(BU$5<=OFFSET($G74, -$E77, $E78)+$E78, IFERROR(OFFSET($G73, -$E77, $E78)/OFFSET($G74, -$E77, $E78), 0), OFFSET($G73, -$E77, $E78)-SUM($G88:BT88)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E79)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(J$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:I89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(K$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:J89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(L$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:K89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(M$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:L89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(N$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:M89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(O$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:N89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(P$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:O89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Q$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:P89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(R$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:Q89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(S$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:R89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(T$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:S89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(U$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:T89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(V$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:U89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(W$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:V89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(X$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:W89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Y$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:X89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(Z$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:Y89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:Z89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AA89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AB89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AC89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AD89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AF$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AE89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AG$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AF89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AH$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AG89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AI$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AH89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AI89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AK$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AJ89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AL$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AK89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AM$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AL89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AN$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AM89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AO$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AN89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AP$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AO89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AP89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AR$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AQ89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AS$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AR89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AT$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AS89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AU$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AT89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AV$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AU89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AW$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AV89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AX$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AW89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AY$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AX89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AY89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BA$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:AZ89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BB$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BA89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BC$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BB89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BD$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BC89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BE$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BD89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BF$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BE89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BG$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BF89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BH$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BG89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BI$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BH89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BI89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BK$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BJ89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BL$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BK89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BM$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BL89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BN$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BM89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BO$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BN89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BP$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BO89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BP89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BR$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BQ89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BS$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BR89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BT$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BS89)))","v":0},{"$f":"IF(OR(OFFSET($G74, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=0, OFFSET($G75, -$E78, $E79)=\"n/a\"), 0, IF(BU$5<=OFFSET($G75, -$E78, $E79)+$E79, IFERROR(OFFSET($G74, -$E78, $E79)/OFFSET($G75, -$E78, $E79), 0), OFFSET($G74, -$E78, $E79)-SUM($G89:BT89)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E80)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(K$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:J90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(L$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:K90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(M$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:L90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(N$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:M90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(O$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:N90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(P$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:O90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Q$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:P90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(R$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:Q90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(S$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:R90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(T$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:S90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(U$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:T90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(V$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:U90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(W$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:V90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(X$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:W90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Y$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:X90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(Z$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:Y90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:Z90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AA90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AB90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AC90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AD90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AF$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AE90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AG$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AF90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AH$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AG90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AI$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AH90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AI90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AK$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AJ90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AL$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AK90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AM$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AL90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AN$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AM90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AO$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AN90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AP$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AO90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AP90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AR$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AQ90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AS$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AR90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AT$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AS90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AU$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AT90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AV$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AU90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AW$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AV90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AX$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AW90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AY$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AX90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AY90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BA$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:AZ90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BB$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BA90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BC$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BB90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BD$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BC90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BE$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BD90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BF$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BE90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BG$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BF90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BH$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BG90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BI$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BH90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BI90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BK$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BJ90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BL$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BK90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BM$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BL90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BN$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BM90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BO$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BN90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BP$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BO90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BP90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BR$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BQ90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BS$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BR90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BT$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BS90)))","v":0},{"$f":"IF(OR(OFFSET($G75, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=0, OFFSET($G76, -$E79, $E80)=\"n/a\"), 0, IF(BU$5<=OFFSET($G76, -$E79, $E80)+$E80, IFERROR(OFFSET($G75, -$E79, $E80)/OFFSET($G76, -$E79, $E80), 0), OFFSET($G75, -$E79, $E80)-SUM($G90:BT90)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E81)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(L$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:K91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(M$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:L91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(N$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:M91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(O$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:N91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(P$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:O91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Q$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:P91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(R$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:Q91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(S$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:R91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(T$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:S91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(U$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:T91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(V$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:U91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(W$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:V91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(X$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:W91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Y$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:X91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(Z$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:Y91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:Z91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AA91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AB91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AC91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AD91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AF$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AE91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AG$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AF91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AH$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AG91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AI$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AH91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AI91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AK$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AJ91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AL$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AK91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AM$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AL91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AN$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AM91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AO$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AN91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AP$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AO91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AP91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AR$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AQ91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AS$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AR91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AT$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AS91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AU$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AT91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AV$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AU91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AW$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AV91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AX$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AW91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AY$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AX91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AY91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BA$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:AZ91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BB$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BA91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BC$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BB91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BD$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BC91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BE$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BD91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BF$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BE91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BG$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BF91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BH$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BG91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BI$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BH91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BI91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BK$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BJ91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BL$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BK91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BM$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BL91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BN$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BM91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BO$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BN91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BP$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BO91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BP91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BR$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BQ91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BS$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BR91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BT$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BS91)))","v":0},{"$f":"IF(OR(OFFSET($G76, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=0, OFFSET($G77, -$E80, $E81)=\"n/a\"), 0, IF(BU$5<=OFFSET($G77, -$E80, $E81)+$E81, IFERROR(OFFSET($G76, -$E80, $E81)/OFFSET($G77, -$E80, $E81), 0), OFFSET($G76, -$E80, $E81)-SUM($G91:BT91)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E82)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(M$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:L92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(N$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:M92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(O$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:N92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(P$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:O92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Q$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:P92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(R$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:Q92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(S$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:R92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(T$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:S92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(U$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:T92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(V$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:U92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(W$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:V92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(X$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:W92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Y$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:X92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(Z$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:Y92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:Z92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AA92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AB92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AC92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AD92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AF$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AE92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AG$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AF92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AH$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AG92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AI$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AH92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AI92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AK$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AJ92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AL$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AK92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AM$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AL92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AN$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AM92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AO$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AN92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AP$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AO92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AP92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AR$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AQ92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AS$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AR92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AT$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AS92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AU$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AT92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AV$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AU92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AW$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AV92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AX$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AW92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AY$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AX92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AY92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BA$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:AZ92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BB$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BA92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BC$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BB92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BD$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BC92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BE$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BD92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BF$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BE92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BG$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BF92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BH$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BG92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BI$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BH92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BI92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BK$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BJ92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BL$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BK92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BM$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BL92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BN$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BM92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BO$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BN92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BP$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BO92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BP92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BR$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BQ92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BS$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BR92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BT$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BS92)))","v":0},{"$f":"IF(OR(OFFSET($G77, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=0, OFFSET($G78, -$E81, $E82)=\"n/a\"), 0, IF(BU$5<=OFFSET($G78, -$E81, $E82)+$E82, IFERROR(OFFSET($G77, -$E81, $E82)/OFFSET($G78, -$E81, $E82), 0), OFFSET($G77, -$E81, $E82)-SUM($G92:BT92)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E67, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY14 ORAB Distribution lines and cables - depreciation"},null,{"$f":"SUM(H77:H93)","v":33.57333376994287},33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,33.57333376994287,{"$f":"SUM(AN77:AN93)","v":33.57333376994287},10.157721713137789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT77:BT93)","v":0},{"$f":"SUM(BU77:BU93)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E97","v":"Asset class 4"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E97, 'RAB input'!$D$25:$D$74, 0))","v":"FY14 ORAB Substations"}]
[null,null,null,null,{"$f":"E67+1","v":4},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E97)/'RAB input'!G$15","v":1876.4272902755374},{"$f":"(INDEX('RAB input'!H$25:H$74,$E97)-INDEX('RAB input'!H$79:H$128,$E97)-INDEX('RAB input'!H$133:H$182,$E97))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E97)-INDEX('RAB input'!I$79:I$128,$E97)-INDEX('RAB input'!I$133:I$182,$E97))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E97)-INDEX('RAB input'!J$79:J$128,$E97)-INDEX('RAB input'!J$133:J$182,$E97))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E97)-INDEX('RAB input'!K$79:K$128,$E97)-INDEX('RAB input'!K$133:K$182,$E97))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E97)-INDEX('RAB input'!L$79:L$128,$E97)-INDEX('RAB input'!L$133:L$182,$E97))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E97)-INDEX('RAB input'!M$79:M$128,$E97)-INDEX('RAB input'!M$133:M$182,$E97))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E97)-INDEX('RAB input'!N$79:N$128,$E97)-INDEX('RAB input'!N$133:N$182,$E97))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E97)-INDEX('RAB input'!O$79:O$128,$E97)-INDEX('RAB input'!O$133:O$182,$E97))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E97)-INDEX('RAB input'!P$79:P$128,$E97)-INDEX('RAB input'!P$133:P$182,$E97))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E97)-INDEX('RAB input'!Q$79:Q$128,$E97)-INDEX('RAB input'!Q$133:Q$182,$E97))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E97)-INDEX('RAB input'!R$79:R$128,$E97)-INDEX('RAB input'!R$133:R$182,$E97))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E97)-INDEX('RAB input'!S$79:S$128,$E97)-INDEX('RAB input'!S$133:S$182,$E97))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E97)-INDEX('RAB input'!T$79:T$128,$E97)-INDEX('RAB input'!T$133:T$182,$E97))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E97)-INDEX('RAB input'!U$79:U$128,$E97)-INDEX('RAB input'!U$133:U$182,$E97))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E97)-INDEX('RAB input'!V$79:V$128,$E97)-INDEX('RAB input'!V$133:V$182,$E97))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E97)-INDEX('RAB input'!W$79:W$128,$E97)-INDEX('RAB input'!W$133:W$182,$E97))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E97)-INDEX('RAB input'!X$79:X$128,$E97)-INDEX('RAB input'!X$133:X$182,$E97))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E97)-INDEX('RAB input'!Y$79:Y$128,$E97)-INDEX('RAB input'!Y$133:Y$182,$E97))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E97)-INDEX('RAB input'!Z$79:Z$128,$E97)-INDEX('RAB input'!Z$133:Z$182,$E97))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E97)-INDEX('RAB input'!AA$79:AA$128,$E97)-INDEX('RAB input'!AA$133:AA$182,$E97))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E97)-INDEX('RAB input'!AB$79:AB$128,$E97)-INDEX('RAB input'!AB$133:AB$182,$E97))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E97)-INDEX('RAB input'!AC$79:AC$128,$E97)-INDEX('RAB input'!AC$133:AC$182,$E97))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E97)-INDEX('RAB input'!AD$79:AD$128,$E97)-INDEX('RAB input'!AD$133:AD$182,$E97))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E97)-INDEX('RAB input'!AE$79:AE$128,$E97)-INDEX('RAB input'!AE$133:AE$182,$E97))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E97)-INDEX('RAB input'!AF$79:AF$128,$E97)-INDEX('RAB input'!AF$133:AF$182,$E97))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E97)-INDEX('RAB input'!AG$79:AG$128,$E97)-INDEX('RAB input'!AG$133:AG$182,$E97))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E97)-INDEX('RAB input'!AH$79:AH$128,$E97)-INDEX('RAB input'!AH$133:AH$182,$E97))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E97)-INDEX('RAB input'!AI$79:AI$128,$E97)-INDEX('RAB input'!AI$133:AI$182,$E97))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E97)-INDEX('RAB input'!AJ$79:AJ$128,$E97)-INDEX('RAB input'!AJ$133:AJ$182,$E97))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E97)-INDEX('RAB input'!AK$79:AK$128,$E97)-INDEX('RAB input'!AK$133:AK$182,$E97))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E97)-INDEX('RAB input'!AL$79:AL$128,$E97)-INDEX('RAB input'!AL$133:AL$182,$E97))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E97)-INDEX('RAB input'!AM$79:AM$128,$E97)-INDEX('RAB input'!AM$133:AM$182,$E97))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E97)-INDEX('RAB input'!AN$79:AN$128,$E97)-INDEX('RAB input'!AN$133:AN$182,$E97))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E97)-INDEX('RAB input'!AO$79:AO$128,$E97)-INDEX('RAB input'!AO$133:AO$182,$E97))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E97)-INDEX('RAB input'!AP$79:AP$128,$E97)-INDEX('RAB input'!AP$133:AP$182,$E97))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E97)-INDEX('RAB input'!AQ$79:AQ$128,$E97)-INDEX('RAB input'!AQ$133:AQ$182,$E97))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E97)-INDEX('RAB input'!AR$79:AR$128,$E97)-INDEX('RAB input'!AR$133:AR$182,$E97))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E97)-INDEX('RAB input'!AS$79:AS$128,$E97)-INDEX('RAB input'!AS$133:AS$182,$E97))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E97)-INDEX('RAB input'!AT$79:AT$128,$E97)-INDEX('RAB input'!AT$133:AT$182,$E97))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E97)-INDEX('RAB input'!AU$79:AU$128,$E97)-INDEX('RAB input'!AU$133:AU$182,$E97))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E97)-INDEX('RAB input'!AV$79:AV$128,$E97)-INDEX('RAB input'!AV$133:AV$182,$E97))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E97)-INDEX('RAB input'!AW$79:AW$128,$E97)-INDEX('RAB input'!AW$133:AW$182,$E97))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E97)-INDEX('RAB input'!AX$79:AX$128,$E97)-INDEX('RAB input'!AX$133:AX$182,$E97))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E97)-INDEX('RAB input'!AY$79:AY$128,$E97)-INDEX('RAB input'!AY$133:AY$182,$E97))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E97)-INDEX('RAB input'!AZ$79:AZ$128,$E97)-INDEX('RAB input'!AZ$133:AZ$182,$E97))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E97)-INDEX('RAB input'!BA$79:BA$128,$E97)-INDEX('RAB input'!BA$133:BA$182,$E97))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E97)-INDEX('RAB input'!BB$79:BB$128,$E97)-INDEX('RAB input'!BB$133:BB$182,$E97))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E97)-INDEX('RAB input'!BC$79:BC$128,$E97)-INDEX('RAB input'!BC$133:BC$182,$E97))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E97)-INDEX('RAB input'!BD$79:BD$128,$E97)-INDEX('RAB input'!BD$133:BD$182,$E97))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E97)-INDEX('RAB input'!BE$79:BE$128,$E97)-INDEX('RAB input'!BE$133:BE$182,$E97))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E97)-INDEX('RAB input'!BF$79:BF$128,$E97)-INDEX('RAB input'!BF$133:BF$182,$E97))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E97)-INDEX('RAB input'!BG$79:BG$128,$E97)-INDEX('RAB input'!BG$133:BG$182,$E97))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E97)-INDEX('RAB input'!BH$79:BH$128,$E97)-INDEX('RAB input'!BH$133:BH$182,$E97))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E97)-INDEX('RAB input'!BI$79:BI$128,$E97)-INDEX('RAB input'!BI$133:BI$182,$E97))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E97)-INDEX('RAB input'!BJ$79:BJ$128,$E97)-INDEX('RAB input'!BJ$133:BJ$182,$E97))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E97)-INDEX('RAB input'!BK$79:BK$128,$E97)-INDEX('RAB input'!BK$133:BK$182,$E97))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E97)-INDEX('RAB input'!BL$79:BL$128,$E97)-INDEX('RAB input'!BL$133:BL$182,$E97))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E97)-INDEX('RAB input'!BM$79:BM$128,$E97)-INDEX('RAB input'!BM$133:BM$182,$E97))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E97)-INDEX('RAB input'!BN$79:BN$128,$E97)-INDEX('RAB input'!BN$133:BN$182,$E97))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E97)-INDEX('RAB input'!BO$79:BO$128,$E97)-INDEX('RAB input'!BO$133:BO$182,$E97))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E97)-INDEX('RAB input'!BP$79:BP$128,$E97)-INDEX('RAB input'!BP$133:BP$182,$E97))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E97)-INDEX('RAB input'!BQ$79:BQ$128,$E97)-INDEX('RAB input'!BQ$133:BQ$182,$E97))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E97)-INDEX('RAB input'!BR$79:BR$128,$E97)-INDEX('RAB input'!BR$133:BR$182,$E97))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E97)-INDEX('RAB input'!BS$79:BS$128,$E97)-INDEX('RAB input'!BS$133:BS$182,$E97))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E97)-INDEX('RAB input'!BT$79:BT$128,$E97)-INDEX('RAB input'!BT$133:BT$182,$E97))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E97)-INDEX('RAB input'!BU$79:BU$128,$E97)-INDEX('RAB input'!BU$133:BU$182,$E97))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E97)=\"\", IF($G97=0, 0, F98), INDEX('RAB input'!$G$187:$G$236, $E97))","v":23.198677793395184},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E97)=\"\", G98, INDEX('RAB input'!H$187:H$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E97)=\"\", H98, INDEX('RAB input'!I$187:I$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E97)=\"\", I98, INDEX('RAB input'!J$187:J$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E97)=\"\", J98, INDEX('RAB input'!K$187:K$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E97)=\"\", K98, INDEX('RAB input'!L$187:L$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E97)=\"\", L98, INDEX('RAB input'!M$187:M$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E97)=\"\", M98, INDEX('RAB input'!N$187:N$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E97)=\"\", N98, INDEX('RAB input'!O$187:O$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E97)=\"\", O98, INDEX('RAB input'!P$187:P$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E97)=\"\", P98, INDEX('RAB input'!Q$187:Q$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E97)=\"\", Q98, INDEX('RAB input'!R$187:R$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E97)=\"\", R98, INDEX('RAB input'!S$187:S$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E97)=\"\", S98, INDEX('RAB input'!T$187:T$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E97)=\"\", T98, INDEX('RAB input'!U$187:U$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E97)=\"\", U98, INDEX('RAB input'!V$187:V$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E97)=\"\", V98, INDEX('RAB input'!W$187:W$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E97)=\"\", W98, INDEX('RAB input'!X$187:X$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E97)=\"\", X98, INDEX('RAB input'!Y$187:Y$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E97)=\"\", Y98, INDEX('RAB input'!Z$187:Z$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E97)=\"\", Z98, INDEX('RAB input'!AA$187:AA$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E97)=\"\", AA98, INDEX('RAB input'!AB$187:AB$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E97)=\"\", AB98, INDEX('RAB input'!AC$187:AC$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E97)=\"\", AC98, INDEX('RAB input'!AD$187:AD$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E97)=\"\", AD98, INDEX('RAB input'!AE$187:AE$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E97)=\"\", AE98, INDEX('RAB input'!AF$187:AF$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E97)=\"\", AF98, INDEX('RAB input'!AG$187:AG$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E97)=\"\", AG98, INDEX('RAB input'!AH$187:AH$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E97)=\"\", AH98, INDEX('RAB input'!AI$187:AI$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E97)=\"\", AI98, INDEX('RAB input'!AJ$187:AJ$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E97)=\"\", AJ98, INDEX('RAB input'!AK$187:AK$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E97)=\"\", AK98, INDEX('RAB input'!AL$187:AL$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E97)=\"\", AL98, INDEX('RAB input'!AM$187:AM$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E97)=\"\", AM98, INDEX('RAB input'!AN$187:AN$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E97)=\"\", AN98, INDEX('RAB input'!AO$187:AO$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E97)=\"\", AO98, INDEX('RAB input'!AP$187:AP$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E97)=\"\", AP98, INDEX('RAB input'!AQ$187:AQ$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E97)=\"\", AQ98, INDEX('RAB input'!AR$187:AR$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E97)=\"\", AR98, INDEX('RAB input'!AS$187:AS$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E97)=\"\", AS98, INDEX('RAB input'!AT$187:AT$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E97)=\"\", AT98, INDEX('RAB input'!AU$187:AU$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E97)=\"\", AU98, INDEX('RAB input'!AV$187:AV$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E97)=\"\", AV98, INDEX('RAB input'!AW$187:AW$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E97)=\"\", AW98, INDEX('RAB input'!AX$187:AX$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E97)=\"\", AX98, INDEX('RAB input'!AY$187:AY$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E97)=\"\", AY98, INDEX('RAB input'!AZ$187:AZ$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E97)=\"\", AZ98, INDEX('RAB input'!BA$187:BA$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E97)=\"\", BA98, INDEX('RAB input'!BB$187:BB$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E97)=\"\", BB98, INDEX('RAB input'!BC$187:BC$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E97)=\"\", BC98, INDEX('RAB input'!BD$187:BD$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E97)=\"\", BD98, INDEX('RAB input'!BE$187:BE$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E97)=\"\", BE98, INDEX('RAB input'!BF$187:BF$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E97)=\"\", BF98, INDEX('RAB input'!BG$187:BG$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E97)=\"\", BG98, INDEX('RAB input'!BH$187:BH$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E97)=\"\", BH98, INDEX('RAB input'!BI$187:BI$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E97)=\"\", BI98, INDEX('RAB input'!BJ$187:BJ$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E97)=\"\", BJ98, INDEX('RAB input'!BK$187:BK$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E97)=\"\", BK98, INDEX('RAB input'!BL$187:BL$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E97)=\"\", BL98, INDEX('RAB input'!BM$187:BM$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E97)=\"\", BM98, INDEX('RAB input'!BN$187:BN$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E97)=\"\", BN98, INDEX('RAB input'!BO$187:BO$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E97)=\"\", BO98, INDEX('RAB input'!BP$187:BP$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E97)=\"\", BP98, INDEX('RAB input'!BQ$187:BQ$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E97)=\"\", BQ98, INDEX('RAB input'!BR$187:BR$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E97)=\"\", BR98, INDEX('RAB input'!BS$187:BS$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E97)=\"\", BS98, INDEX('RAB input'!BT$187:BT$236, $E97))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E97)=\"\", BT98, INDEX('RAB input'!BU$187:BU$236, $E97))","v":"n/a"}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E97)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E97)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E97)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E97)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E97)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E97)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E97)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E97)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E97)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E97)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E97)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E97)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E97)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E97)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E97)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E97)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E97)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E97)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E97)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E97)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E97)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E97)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E97)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E97)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E97)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E97)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E97)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E97)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E97)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E97)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E97)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E97)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E97)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E97)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E97)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E97)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E97)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E97)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E97)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E97)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E97)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E97)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E97)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E97)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E97)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E97)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E97)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E97)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E97)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E97)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E97)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E97)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E97)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E97)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E97)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E97)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E97)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E97)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E97)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E97)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E97)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E97)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E97)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E97)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E97)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E97)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E97)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G99<>0, IF(G98<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E97)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H99<>0, IF(H98<>\"n/a\", H98-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I99<>0, IF(I98<>\"n/a\", I98-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J99<>0, IF(J98<>\"n/a\", J98-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K99<>0, IF(K98<>\"n/a\", K98-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L99<>0, IF(L98<>\"n/a\", L98-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M99<>0, IF(M98<>\"n/a\", M98-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N99<>0, IF(N98<>\"n/a\", N98-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O99<>0, IF(O98<>\"n/a\", O98-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P99<>0, IF(P98<>\"n/a\", P98-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q99<>0, IF(Q98<>\"n/a\", Q98-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R99<>0, IF(R98<>\"n/a\", R98-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S99<>0, IF(S98<>\"n/a\", S98-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T99<>0, IF(T98<>\"n/a\", T98-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U99<>0, IF(U98<>\"n/a\", U98-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V99<>0, IF(V98<>\"n/a\", V98-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W99<>0, IF(W98<>\"n/a\", W98-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X99<>0, IF(X98<>\"n/a\", X98-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y99<>0, IF(Y98<>\"n/a\", Y98-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z99<>0, IF(Z98<>\"n/a\", Z98-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA99<>0, IF(AA98<>\"n/a\", AA98-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB99<>0, IF(AB98<>\"n/a\", AB98-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC99<>0, IF(AC98<>\"n/a\", AC98-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD99<>0, IF(AD98<>\"n/a\", AD98-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE99<>0, IF(AE98<>\"n/a\", AE98-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF99<>0, IF(AF98<>\"n/a\", AF98-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG99<>0, IF(AG98<>\"n/a\", AG98-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH99<>0, IF(AH98<>\"n/a\", AH98-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI99<>0, IF(AI98<>\"n/a\", AI98-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ99<>0, IF(AJ98<>\"n/a\", AJ98-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK99<>0, IF(AK98<>\"n/a\", AK98-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL99<>0, IF(AL98<>\"n/a\", AL98-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM99<>0, IF(AM98<>\"n/a\", AM98-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN99<>0, IF(AN98<>\"n/a\", AN98-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO99<>0, IF(AO98<>\"n/a\", AO98-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP99<>0, IF(AP98<>\"n/a\", AP98-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ99<>0, IF(AQ98<>\"n/a\", AQ98-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR99<>0, IF(AR98<>\"n/a\", AR98-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS99<>0, IF(AS98<>\"n/a\", AS98-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT99<>0, IF(AT98<>\"n/a\", AT98-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU99<>0, IF(AU98<>\"n/a\", AU98-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV99<>0, IF(AV98<>\"n/a\", AV98-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW99<>0, IF(AW98<>\"n/a\", AW98-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX99<>0, IF(AX98<>\"n/a\", AX98-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY99<>0, IF(AY98<>\"n/a\", AY98-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ99<>0, IF(AZ98<>\"n/a\", AZ98-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA99<>0, IF(BA98<>\"n/a\", BA98-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB99<>0, IF(BB98<>\"n/a\", BB98-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC99<>0, IF(BC98<>\"n/a\", BC98-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD99<>0, IF(BD98<>\"n/a\", BD98-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE99<>0, IF(BE98<>\"n/a\", BE98-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF99<>0, IF(BF98<>\"n/a\", BF98-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG99<>0, IF(BG98<>\"n/a\", BG98-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH99<>0, IF(BH98<>\"n/a\", BH98-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI99<>0, IF(BI98<>\"n/a\", BI98-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ99<>0, IF(BJ98<>\"n/a\", BJ98-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK99<>0, IF(BK98<>\"n/a\", BK98-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL99<>0, IF(BL98<>\"n/a\", BL98-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM99<>0, IF(BM98<>\"n/a\", BM98-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN99<>0, IF(BN98<>\"n/a\", BN98-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO99<>0, IF(BO98<>\"n/a\", BO98-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP99<>0, IF(BP98<>\"n/a\", BP98-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ99<>0, IF(BQ98<>\"n/a\", BQ98-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR99<>0, IF(BR98<>\"n/a\", BR98-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS99<>0, IF(BS98<>\"n/a\", BS98-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT99<>0, IF(BT98<>\"n/a\", BT98-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU99<>0, IF(BU98<>\"n/a\", BU98-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E97)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E97)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E97)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E97)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E97)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E97)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E97)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E97)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E97)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E97)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E97)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E97)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E97)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E97)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E97)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E97)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E97)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E97)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E97)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E97)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E97)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E97)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E97)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E97)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E97)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E97)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E97)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E97)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E97)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E97)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E97)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E97)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E97)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E97)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E97)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E97)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E97)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E97)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E97)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E97)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E97)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E97)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E97)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E97)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E97)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E97)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E97)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E97)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E97)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E97)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E97)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E97)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E97)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E97)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E97)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E97)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E97)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E97)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E97)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E97)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E97)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E97)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E97)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E97)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E97)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E97)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E97)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G101<>0, IF(G98<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E97)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H101<>0, IF(H98<>\"n/a\", H98-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I101<>0, IF(I98<>\"n/a\", I98-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J101<>0, IF(J98<>\"n/a\", J98-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K101<>0, IF(K98<>\"n/a\", K98-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L101<>0, IF(L98<>\"n/a\", L98-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M101<>0, IF(M98<>\"n/a\", M98-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N101<>0, IF(N98<>\"n/a\", N98-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O101<>0, IF(O98<>\"n/a\", O98-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P101<>0, IF(P98<>\"n/a\", P98-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q101<>0, IF(Q98<>\"n/a\", Q98-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R101<>0, IF(R98<>\"n/a\", R98-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S101<>0, IF(S98<>\"n/a\", S98-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T101<>0, IF(T98<>\"n/a\", T98-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U101<>0, IF(U98<>\"n/a\", U98-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V101<>0, IF(V98<>\"n/a\", V98-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W101<>0, IF(W98<>\"n/a\", W98-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X101<>0, IF(X98<>\"n/a\", X98-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y101<>0, IF(Y98<>\"n/a\", Y98-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z101<>0, IF(Z98<>\"n/a\", Z98-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA101<>0, IF(AA98<>\"n/a\", AA98-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB101<>0, IF(AB98<>\"n/a\", AB98-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC101<>0, IF(AC98<>\"n/a\", AC98-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD101<>0, IF(AD98<>\"n/a\", AD98-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE101<>0, IF(AE98<>\"n/a\", AE98-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF101<>0, IF(AF98<>\"n/a\", AF98-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG101<>0, IF(AG98<>\"n/a\", AG98-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH101<>0, IF(AH98<>\"n/a\", AH98-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI101<>0, IF(AI98<>\"n/a\", AI98-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ101<>0, IF(AJ98<>\"n/a\", AJ98-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK101<>0, IF(AK98<>\"n/a\", AK98-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL101<>0, IF(AL98<>\"n/a\", AL98-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM101<>0, IF(AM98<>\"n/a\", AM98-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN101<>0, IF(AN98<>\"n/a\", AN98-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO101<>0, IF(AO98<>\"n/a\", AO98-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP101<>0, IF(AP98<>\"n/a\", AP98-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ101<>0, IF(AQ98<>\"n/a\", AQ98-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR101<>0, IF(AR98<>\"n/a\", AR98-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS101<>0, IF(AS98<>\"n/a\", AS98-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT101<>0, IF(AT98<>\"n/a\", AT98-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU101<>0, IF(AU98<>\"n/a\", AU98-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV101<>0, IF(AV98<>\"n/a\", AV98-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW101<>0, IF(AW98<>\"n/a\", AW98-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX101<>0, IF(AX98<>\"n/a\", AX98-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY101<>0, IF(AY98<>\"n/a\", AY98-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ101<>0, IF(AZ98<>\"n/a\", AZ98-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA101<>0, IF(BA98<>\"n/a\", BA98-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB101<>0, IF(BB98<>\"n/a\", BB98-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC101<>0, IF(BC98<>\"n/a\", BC98-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD101<>0, IF(BD98<>\"n/a\", BD98-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE101<>0, IF(BE98<>\"n/a\", BE98-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF101<>0, IF(BF98<>\"n/a\", BF98-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG101<>0, IF(BG98<>\"n/a\", BG98-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH101<>0, IF(BH98<>\"n/a\", BH98-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI101<>0, IF(BI98<>\"n/a\", BI98-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ101<>0, IF(BJ98<>\"n/a\", BJ98-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK101<>0, IF(BK98<>\"n/a\", BK98-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL101<>0, IF(BL98<>\"n/a\", BL98-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM101<>0, IF(BM98<>\"n/a\", BM98-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN101<>0, IF(BN98<>\"n/a\", BN98-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO101<>0, IF(BO98<>\"n/a\", BO98-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP101<>0, IF(BP98<>\"n/a\", BP98-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ101<>0, IF(BQ98<>\"n/a\", BQ98-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR101<>0, IF(BR98<>\"n/a\", BR98-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS101<>0, IF(BS98<>\"n/a\", BS98-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT101<>0, IF(BT98<>\"n/a\", BT98-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU101<>0, IF(BU98<>\"n/a\", BU98-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E97)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E97)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E97)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E97)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E97)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E97)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E97)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E97)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E97)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E97)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E97)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E97)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E97)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E97)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E97)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E97)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E97)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E97)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E97)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E97)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E97)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E97)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E97)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E97)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E97)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E97)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E97)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E97)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E97)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E97)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E97)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E97)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E97)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E97)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E97)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E97)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E97)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E97)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E97)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E97)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E97)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E97)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E97)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E97)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E97)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E97)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E97)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E97)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E97)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E97)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E97)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E97)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E97)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E97)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E97)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E97)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E97)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E97)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E97)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E97)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E97)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E97)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E97)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E97)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E97)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E97)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E97)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E97)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E97)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E97)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E97)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E97)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E97)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E97)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E97)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E97)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E97)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E97)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E97)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E97)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E97)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E97)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E97)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E97)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E97)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E97)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E97)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>H$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:G107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>I$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:H107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>J$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:I107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>K$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:J107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>L$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:K107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>M$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:L107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>N$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:M107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>O$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:N107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>P$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:O107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Q$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:P107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>R$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Q107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>S$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:R107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>T$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:S107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>U$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:T107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>V$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:U107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>W$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:V107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:W107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:X107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Y107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Z107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AA107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AB107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AC107))))","v":80.88509642604582},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AD107))))","v":16.070072476484484},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AE107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AF107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AG107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AH107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AI107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AJ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AK107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AL107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AM107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AN107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AO107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AP107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AQ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AR107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AS107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AT107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AU107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AV107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AW107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AX107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AY107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AZ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BT107))))","v":0}]
[null,null,null,null,{"$f":"E107+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E108)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>I$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:H108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>J$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:I108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>K$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:J108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>L$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:K108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>M$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:L108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>N$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:M108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>O$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:N108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>P$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:O108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Q$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:P108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>R$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Q108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>S$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:R108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>T$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:S108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>U$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:T108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>V$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:U108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>W$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:V108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>X$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:W108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Y$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:X108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Z$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Y108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Z108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AA108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AB108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AC108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AD108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AE108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AF108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AG108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AH108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AI108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AK$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AJ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AL$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AK108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AM$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AL108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AN$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AM108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AO$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AN108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AP$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AO108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AQ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AP108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AR$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AQ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AS$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AR108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AT$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AS108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AU$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AT108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AV$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AU108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AW$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AV108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AX$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AW108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AY$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AX108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AZ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AY108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AZ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BA108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BB108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BC108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BD108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BE108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BF108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BG108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BH108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BI108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BK$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BJ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BL$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BK108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BM$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BL108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BN$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BM108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BO$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BN108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BP$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BO108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BQ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BP108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BR$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BQ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BS$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BR108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BT$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BS108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BU$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BT108))))","v":0}]
[null,null,null,null,{"$f":"E108+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E109)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>J$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:I109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>K$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:J109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>L$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:K109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>M$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:L109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>N$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:M109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>O$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:N109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>P$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:O109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Q$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:P109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>R$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Q109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>S$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:R109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>T$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:S109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>U$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:T109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>V$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:U109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>W$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:V109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>X$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:W109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Y$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:X109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Z$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Y109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Z109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AA109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AB109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AC109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AD109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AE109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AF109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AG109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AH109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AI109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AJ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AK109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AL109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AM109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AN109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AO109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AP109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AQ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AT109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AV$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AU109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AW$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AV109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AX$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AW109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AY$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AX109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AZ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AY109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AZ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BA109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BB109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BC109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BD109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BE109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BF109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BG109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BH109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BI109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BJ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BK109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BL109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BM109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BN109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BO109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BP109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BQ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BT109))))","v":0}]
[null,null,null,null,{"$f":"E109+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E110)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>K$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:J110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>L$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:K110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>M$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:L110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>N$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:M110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>O$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:N110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>P$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:O110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>Q$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:P110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>R$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Q110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>S$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:R110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>T$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:S110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>U$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:T110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>V$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:U110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>W$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:V110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>X$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:W110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>Y$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:X110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>Z$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Y110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Z110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AA110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AB110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AC110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AD110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AE110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AF110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AG110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AH110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AI110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AK$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AJ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AL$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AK110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AM$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AL110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AN$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AM110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AO$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AN110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AP$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AO110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AQ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AP110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AR$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AQ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AS$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AR110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AT$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AS110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AU$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AT110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AV$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AU110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AW$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AX$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AY$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AZ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BK$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BL$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BM$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BN$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BO$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BP$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BQ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BR$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BS$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BT$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BU$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BT110))))","v":0}]
[null,null,null,null,{"$f":"E110+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E111)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>L$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:K111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>M$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:L111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>N$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:M111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>O$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:N111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>P$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:O111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>Q$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:P111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>R$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:Q111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>S$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:R111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>T$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:S111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>U$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:T111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>V$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:U111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>W$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:V111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>X$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:W111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>Y$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:X111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>Z$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:Y111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:Z111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AA111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AB111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AC111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AD111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AE111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AF111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AG111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AH111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AI111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AK$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AJ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AL$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AK111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AM$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AL111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AN$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AM111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AO$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AN111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AP$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AO111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AQ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AP111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AR$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AQ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AS$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AR111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AT$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AS111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AU$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AT111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AV$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AU111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AW$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AV111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AX$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AY$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AZ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BK$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BL$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BM$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BN$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BO$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BP$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BQ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BR$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BS$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BT$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BU$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BT111))))","v":0}]
[null,null,null,null,{"$f":"E111+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E112)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>M$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:L112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>N$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:M112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>O$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:N112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>P$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:O112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>Q$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:P112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>R$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:Q112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>S$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:R112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>T$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:S112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>U$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:T112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>V$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:U112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>W$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:V112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>X$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:W112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>Y$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:X112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>Z$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:Y112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:Z112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AA112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AB112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AC112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AD112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AE112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AF112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AG112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AH112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AI112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AK$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AJ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AL$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AK112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AM$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AL112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AN$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AM112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AO$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AN112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AP$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AO112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AQ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AP112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AR$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AQ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AS$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AR112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AT$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AS112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AU$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AT112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AV$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AU112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AW$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AV112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AX$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AW112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AY$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AZ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BK$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BL$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BM$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BN$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BO$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BP$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BQ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BR$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BS$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BT$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BU$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BT112))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E112","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E114)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=M$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:L115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:L115)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:L115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=N$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:M115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:M115)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:M115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=O$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:N115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:N115)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:N115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=P$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:O115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:O115)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:O115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=Q$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:P115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:P115)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:P115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=R$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:Q115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:Q115)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:Q115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=S$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:R115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:R115)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:R115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=T$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:S115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:S115)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:S115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=U$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:T115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:T115)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:T115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=V$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:U115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:U115)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:U115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=W$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:V115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:V115)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:V115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=X$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:W115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:W115)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:W115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=Y$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:X115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:X115)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:X115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=Z$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:Y115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:Y115)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:Y115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AA$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:Z115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:Z115)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:Z115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AB$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AA115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AA115)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AA115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AC$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AB115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AB115)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AB115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AD$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AC115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AC115)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AC115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AE$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AD115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AD115)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AD115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AF$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AE115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AE115)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AE115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AG$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AF115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AF115)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AF115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AH$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AG115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AG115)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AG115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AI$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AH115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AH115)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AH115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AJ$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AI115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AI115)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AI115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AK$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AJ115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AJ115)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AJ115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AL$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AK115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AK115)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AK115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AM$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AL115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AL115)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AL115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AN$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AM115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AM115)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AM115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AO$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AN115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AN115)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AN115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AP$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AO115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AO115)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AO115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AQ$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AP115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AP115)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AP115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AR$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AQ115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AQ115)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AQ115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AS$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AR115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AR115)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AR115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AT$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AS115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AS115)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AS115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AU$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AT115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AT115)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AT115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AV$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AU115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AU115)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AU115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AW$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AV115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AV115)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AV115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AX$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AW115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AW115)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AW115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AY$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AX115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AX115)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AX115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=AZ$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AY115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AY115)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AY115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BA$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:AZ115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:AZ115)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:AZ115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BB$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BA115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BA115)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BA115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BC$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BB115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BB115)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BB115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BD$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BC115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BC115)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BC115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BE$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BD115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BD115)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BD115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BF$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BE115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BE115)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BE115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BG$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BF115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BF115)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BF115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BH$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BG115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BG115)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BG115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BI$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BH115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BH115)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BH115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BJ$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BI115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BI115)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BI115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BK$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BJ115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BJ115)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BJ115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BL$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BK115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BK115)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BK115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BM$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BL115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BL115)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BL115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BN$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BM115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BM115)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BM115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BO$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BN115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BN115)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BN115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BP$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BO115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BO115)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BO115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BQ$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BP115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BP115)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BP115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BR$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BQ115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BQ115)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BQ115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BS$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BR115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BR115)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BR115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BT$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BS115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BS115)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BS115)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E114)+$E107>=BU$5, 0,\nIF(AND(OFFSET($G99, -$E107, $E114)<>0, OFFSET($G101, -$E107, $E114)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)-SUM($G115:BT115)),\nIF(AND(OFFSET($G99, -$E107, $E114)=0, OFFSET($G101, -$E107, $E114)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G102, -$E107, $E114)+$E114, IFERROR(OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G101, -$E107, $E114)-SUM($G115:BT115)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E114)<OFFSET($G100, -$E107, $E114)+$E114, IFERROR(OFFSET($G99, -$E107, $E114)/OFFSET($G100, -$E107, $E114)+OFFSET($G101, -$E107, $E114)/OFFSET($G102, -$E107, $E114), 0), OFFSET($G99, -$E107, $E114)+OFFSET($G101, -$E107, $E114)-SUM($G115:BT115)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E108)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(I$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:H118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(J$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:I118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(K$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:J118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(L$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:K118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(M$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:L118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(N$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:M118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(O$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:N118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(P$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:O118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(Q$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:P118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(R$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:Q118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(S$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:R118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(T$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:S118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(U$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:T118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(V$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:U118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(W$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:V118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(X$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:W118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(Y$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:X118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(Z$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:Y118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AA$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:Z118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AB$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AA118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AC$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AB118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AD$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AC118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AE$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AD118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AF$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AE118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AG$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AF118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AH$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AG118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AI$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AH118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AI118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AK$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AJ118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AL$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AK118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AM$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AL118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AN$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AM118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AO$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AN118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AP$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AO118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AP118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AR$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AQ118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AS$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AR118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AT$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AS118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AU$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AT118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AV$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AU118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AW$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AV118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AX$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AW118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AY$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AX118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AY118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BA$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:AZ118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BB$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BA118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BC$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BB118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BD$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BC118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BE$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BD118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BF$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BE118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BG$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BF118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BH$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BG118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BI$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BH118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BI118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BK$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BJ118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BL$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BK118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BM$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BL118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BN$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BM118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BO$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BN118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BP$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BO118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BP118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BR$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BQ118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BS$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BR118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BT$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BS118)))","v":0},{"$f":"IF(OR(OFFSET($G103, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=0, OFFSET($G104, -$E107, $E108)=\"n/a\"), 0, IF(BU$5<=OFFSET($G104, -$E107, $E108)+$E108, IFERROR(OFFSET($G103, -$E107, $E108)/OFFSET($G104, -$E107, $E108), 0), OFFSET($G103, -$E107, $E108)-SUM($G118:BT118)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E109)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(J$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:I119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(K$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:J119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(L$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:K119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(M$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:L119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(N$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:M119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(O$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:N119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(P$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:O119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(Q$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:P119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(R$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:Q119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(S$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:R119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(T$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:S119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(U$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:T119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(V$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:U119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(W$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:V119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(X$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:W119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(Y$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:X119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(Z$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:Y119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AA$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:Z119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AB$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AA119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AC$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AB119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AD$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AC119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AE$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AD119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AF$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AE119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AG$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AF119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AH$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AG119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AI$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AH119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AI119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AK$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AJ119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AL$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AK119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AM$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AL119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AN$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AM119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AO$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AN119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AP$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AO119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AP119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AR$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AQ119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AS$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AR119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AT$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AS119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AU$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AT119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AV$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AU119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AW$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AV119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AX$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AW119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AY$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AX119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AY119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BA$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:AZ119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BB$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BA119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BC$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BB119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BD$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BC119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BE$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BD119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BF$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BE119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BG$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BF119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BH$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BG119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BI$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BH119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BI119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BK$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BJ119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BL$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BK119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BM$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BL119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BN$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BM119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BO$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BN119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BP$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BO119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BP119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BR$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BQ119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BS$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BR119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BT$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BS119)))","v":0},{"$f":"IF(OR(OFFSET($G104, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=0, OFFSET($G105, -$E108, $E109)=\"n/a\"), 0, IF(BU$5<=OFFSET($G105, -$E108, $E109)+$E109, IFERROR(OFFSET($G104, -$E108, $E109)/OFFSET($G105, -$E108, $E109), 0), OFFSET($G104, -$E108, $E109)-SUM($G119:BT119)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E110)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(K$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:J120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(L$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:K120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(M$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:L120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(N$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:M120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(O$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:N120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(P$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:O120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(Q$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:P120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(R$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:Q120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(S$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:R120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(T$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:S120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(U$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:T120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(V$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:U120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(W$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:V120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(X$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:W120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(Y$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:X120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(Z$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:Y120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AA$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:Z120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AB$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AA120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AC$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AB120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AD$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AC120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AE$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AD120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AF$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AE120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AG$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AF120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AH$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AG120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AI$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AH120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AI120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AK$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AJ120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AL$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AK120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AM$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AL120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AN$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AM120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AO$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AN120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AP$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AO120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AP120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AR$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AQ120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AS$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AR120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AT$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AS120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AU$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AT120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AV$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AU120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AW$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AV120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AX$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AW120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AY$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AX120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AY120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BA$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:AZ120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BB$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BA120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BC$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BB120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BD$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BC120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BE$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BD120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BF$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BE120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BG$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BF120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BH$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BG120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BI$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BH120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BI120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BK$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BJ120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BL$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BK120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BM$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BL120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BN$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BM120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BO$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BN120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BP$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BO120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BP120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BR$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BQ120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BS$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BR120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BT$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BS120)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BU$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G120:BT120)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E111)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(L$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:K121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(M$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:L121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(N$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:M121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(O$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:N121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(P$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:O121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(Q$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:P121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(R$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:Q121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(S$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:R121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(T$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:S121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(U$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:T121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(V$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:U121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(W$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:V121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(X$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:W121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(Y$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:X121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(Z$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:Y121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AA$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:Z121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AB$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AA121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AC$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AB121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AD$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AC121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AE$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AD121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AF$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AE121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AG$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AF121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AH$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AG121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AI$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AH121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AI121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AK$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AJ121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AL$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AK121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AM$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AL121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AN$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AM121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AO$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AN121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AP$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AO121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AP121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AR$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AQ121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AS$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AR121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AT$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AS121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AU$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AT121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AV$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AU121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AW$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AV121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AX$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AW121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AY$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AX121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AY121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BA$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:AZ121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BB$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BA121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BC$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BB121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BD$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BC121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BE$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BD121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BF$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BE121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BG$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BF121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BH$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BG121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BI$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BH121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BI121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BK$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BJ121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BL$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BK121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BM$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BL121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BN$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BM121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BO$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BN121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BP$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BO121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BP121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BR$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BQ121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BS$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BR121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BT$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BS121)))","v":0},{"$f":"IF(OR(OFFSET($G106, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=0, OFFSET($G107, -$E110, $E111)=\"n/a\"), 0, IF(BU$5<=OFFSET($G107, -$E110, $E111)+$E111, IFERROR(OFFSET($G106, -$E110, $E111)/OFFSET($G107, -$E110, $E111), 0), OFFSET($G106, -$E110, $E111)-SUM($G121:BT121)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E112)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(M$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:L122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(N$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:M122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(O$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:N122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(P$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:O122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(Q$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:P122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(R$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:Q122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(S$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:R122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(T$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:S122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(U$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:T122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(V$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:U122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(W$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:V122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(X$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:W122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(Y$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:X122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(Z$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:Y122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AA$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:Z122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AB$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AA122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AC$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AB122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AD$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AC122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AE$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AD122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AF$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AE122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AG$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AF122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AH$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AG122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AI$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AH122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AI122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AK$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AJ122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AL$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AK122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AM$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AL122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AN$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AM122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AO$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AN122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AP$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AO122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AP122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AR$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AQ122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AS$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AR122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AT$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AS122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AU$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AT122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AV$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AU122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AW$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AV122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AX$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AW122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AY$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AX122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AY122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BA$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:AZ122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BB$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BA122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BC$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BB122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BD$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BC122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BE$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BD122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BF$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BE122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BG$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BF122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BH$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BG122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BI$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BH122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BI122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BK$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BJ122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BL$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BK122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BM$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BL122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BN$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BM122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BO$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BN122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BP$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BO122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BP122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BR$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BQ122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BS$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BR122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BT$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BS122)))","v":0},{"$f":"IF(OR(OFFSET($G107, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=0, OFFSET($G108, -$E111, $E112)=\"n/a\"), 0, IF(BU$5<=OFFSET($G108, -$E111, $E112)+$E112, IFERROR(OFFSET($G107, -$E111, $E112)/OFFSET($G108, -$E111, $E112), 0), OFFSET($G107, -$E111, $E112)-SUM($G122:BT122)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E97, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY14 ORAB Substations - depreciation"},null,{"$f":"SUM(H107:H123)","v":80.88509642604582},80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,80.88509642604582,16.070072476484484,0,0,0,0,0,0,0,0,{"$f":"SUM(AN107:AN123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT107:BT123)","v":0},{"$f":"SUM(BU107:BU123)","v":0}]
[]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E127)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E127)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E127)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E127)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E127)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E127)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E127)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E127)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E127)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E127)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E127)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E127)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E127)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E127)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E127)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E127)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E127)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E127)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E127)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E127)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E127)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E127)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E127)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E127)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E127)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E127)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E127)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E127)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E127)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E127)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E127)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E127)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E127)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E127)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E127)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E127)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E127)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E127)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E127)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E127)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E127)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E127)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E127)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E127)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E127)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E127)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E127)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E127)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E127)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E127)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E127)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E127)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E127)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E127)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E127)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E127)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E127)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E127)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E127)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E127)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E127)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E127)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E127)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E127)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E127)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E127)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E127)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,{"$f":"E137+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E138)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>I$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:H138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>J$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:I138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>K$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:J138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>L$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:K138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>M$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:L138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>N$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:M138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>O$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:N138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>P$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:O138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>Q$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:P138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>R$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:Q138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>S$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:R138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>T$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:S138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>U$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:T138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>V$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:U138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>W$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:V138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>X$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:W138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>Y$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:X138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>Z$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:Y138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AA$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:Z138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AB$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AA138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AC$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AB138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AD$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AC138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AE$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AD138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AF$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AE138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AG$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AF138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AH$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AG138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AI$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AH138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AJ$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AI138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AK$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AJ138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AL$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AK138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AM$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AL138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AN$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AM138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AO$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AN138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AP$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AO138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AQ$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AP138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AR$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AQ138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AS$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AR138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AT$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AS138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AU$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AT138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AV$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AU138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AW$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AV138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AX$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AW138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AY$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AX138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>AZ$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AY138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BA$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:AZ138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BB$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BA138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BC$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BB138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BD$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BC138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BE$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BD138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BF$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BE138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BG$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BF138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BH$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BG138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BI$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BH138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BJ$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BI138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BK$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BJ138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BL$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BK138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BM$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BL138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BN$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BM138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BO$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BN138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BP$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BO138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BQ$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BP138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BR$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BQ138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BS$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BR138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BT$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BS138))))","v":0},{"$f":"IF(OFFSET($G129, -$E138, $E138)=\"n/a\",0,IF(OFFSET($G129,-$E138,$E138)+$E138>BU$5,IFERROR((OFFSET($G128,-$E138,$E138)/(OFFSET($G129,-$E138,$E138))),0),(OFFSET($G128,-$E138,$E138)-SUM($G138:BT138))))","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"E157+1","v":7},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E187)/'RAB input'!G$15","v":6.9028706707003549},{"$f":"(INDEX('RAB input'!H$25:H$74,$E187)-INDEX('RAB input'!H$79:H$128,$E187)-INDEX('RAB input'!H$133:H$182,$E187))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E187)-INDEX('RAB input'!I$79:I$128,$E187)-INDEX('RAB input'!I$133:I$182,$E187))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E187)-INDEX('RAB input'!J$79:J$128,$E187)-INDEX('RAB input'!J$133:J$182,$E187))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E187)-INDEX('RAB input'!K$79:K$128,$E187)-INDEX('RAB input'!K$133:K$182,$E187))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E187)-INDEX('RAB input'!L$79:L$128,$E187)-INDEX('RAB input'!L$133:L$182,$E187))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E187)-INDEX('RAB input'!M$79:M$128,$E187)-INDEX('RAB input'!M$133:M$182,$E187))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E187)-INDEX('RAB input'!N$79:N$128,$E187)-INDEX('RAB input'!N$133:N$182,$E187))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E187)-INDEX('RAB input'!O$79:O$128,$E187)-INDEX('RAB input'!O$133:O$182,$E187))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E187)-INDEX('RAB input'!P$79:P$128,$E187)-INDEX('RAB input'!P$133:P$182,$E187))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E187)-INDEX('RAB input'!Q$79:Q$128,$E187)-INDEX('RAB input'!Q$133:Q$182,$E187))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E187)-INDEX('RAB input'!R$79:R$128,$E187)-INDEX('RAB input'!R$133:R$182,$E187))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E187)-INDEX('RAB input'!S$79:S$128,$E187)-INDEX('RAB input'!S$133:S$182,$E187))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E187)-INDEX('RAB input'!T$79:T$128,$E187)-INDEX('RAB input'!T$133:T$182,$E187))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E187)-INDEX('RAB input'!U$79:U$128,$E187)-INDEX('RAB input'!U$133:U$182,$E187))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E187)-INDEX('RAB input'!V$79:V$128,$E187)-INDEX('RAB input'!V$133:V$182,$E187))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E187)-INDEX('RAB input'!W$79:W$128,$E187)-INDEX('RAB input'!W$133:W$182,$E187))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E187)-INDEX('RAB input'!X$79:X$128,$E187)-INDEX('RAB input'!X$133:X$182,$E187))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E187)-INDEX('RAB input'!Y$79:Y$128,$E187)-INDEX('RAB input'!Y$133:Y$182,$E187))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E187)-INDEX('RAB input'!Z$79:Z$128,$E187)-INDEX('RAB input'!Z$133:Z$182,$E187))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E187)-INDEX('RAB input'!AA$79:AA$128,$E187)-INDEX('RAB input'!AA$133:AA$182,$E187))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E187)-INDEX('RAB input'!AB$79:AB$128,$E187)-INDEX('RAB input'!AB$133:AB$182,$E187))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E187)-INDEX('RAB input'!AC$79:AC$128,$E187)-INDEX('RAB input'!AC$133:AC$182,$E187))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E187)-INDEX('RAB input'!AD$79:AD$128,$E187)-INDEX('RAB input'!AD$133:AD$182,$E187))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E187)-INDEX('RAB input'!AE$79:AE$128,$E187)-INDEX('RAB input'!AE$133:AE$182,$E187))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E187)-INDEX('RAB input'!AF$79:AF$128,$E187)-INDEX('RAB input'!AF$133:AF$182,$E187))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E187)-INDEX('RAB input'!AG$79:AG$128,$E187)-INDEX('RAB input'!AG$133:AG$182,$E187))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E187)-INDEX('RAB input'!AH$79:AH$128,$E187)-INDEX('RAB input'!AH$133:AH$182,$E187))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E187)-INDEX('RAB input'!AI$79:AI$128,$E187)-INDEX('RAB input'!AI$133:AI$182,$E187))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E187)-INDEX('RAB input'!AJ$79:AJ$128,$E187)-INDEX('RAB input'!AJ$133:AJ$182,$E187))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E187)-INDEX('RAB input'!AK$79:AK$128,$E187)-INDEX('RAB input'!AK$133:AK$182,$E187))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E187)-INDEX('RAB input'!AL$79:AL$128,$E187)-INDEX('RAB input'!AL$133:AL$182,$E187))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E187)-INDEX('RAB input'!AM$79:AM$128,$E187)-INDEX('RAB input'!AM$133:AM$182,$E187))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E187)-INDEX('RAB input'!AN$79:AN$128,$E187)-INDEX('RAB input'!AN$133:AN$182,$E187))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E187)-INDEX('RAB input'!AO$79:AO$128,$E187)-INDEX('RAB input'!AO$133:AO$182,$E187))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E187)-INDEX('RAB input'!AP$79:AP$128,$E187)-INDEX('RAB input'!AP$133:AP$182,$E187))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E187)-INDEX('RAB input'!AQ$79:AQ$128,$E187)-INDEX('RAB input'!AQ$133:AQ$182,$E187))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E187)-INDEX('RAB input'!AR$79:AR$128,$E187)-INDEX('RAB input'!AR$133:AR$182,$E187))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E187)-INDEX('RAB input'!AS$79:AS$128,$E187)-INDEX('RAB input'!AS$133:AS$182,$E187))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E187)-INDEX('RAB input'!AT$79:AT$128,$E187)-INDEX('RAB input'!AT$133:AT$182,$E187))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E187)-INDEX('RAB input'!AU$79:AU$128,$E187)-INDEX('RAB input'!AU$133:AU$182,$E187))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E187)-INDEX('RAB input'!AV$79:AV$128,$E187)-INDEX('RAB input'!AV$133:AV$182,$E187))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E187)-INDEX('RAB input'!AW$79:AW$128,$E187)-INDEX('RAB input'!AW$133:AW$182,$E187))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E187)-INDEX('RAB input'!AX$79:AX$128,$E187)-INDEX('RAB input'!AX$133:AX$182,$E187))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E187)-INDEX('RAB input'!AY$79:AY$128,$E187)-INDEX('RAB input'!AY$133:AY$182,$E187))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E187)-INDEX('RAB input'!AZ$79:AZ$128,$E187)-INDEX('RAB input'!AZ$133:AZ$182,$E187))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E187)-INDEX('RAB input'!BA$79:BA$128,$E187)-INDEX('RAB input'!BA$133:BA$182,$E187))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E187)-INDEX('RAB input'!BB$79:BB$128,$E187)-INDEX('RAB input'!BB$133:BB$182,$E187))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E187)-INDEX('RAB input'!BC$79:BC$128,$E187)-INDEX('RAB input'!BC$133:BC$182,$E187))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E187)-INDEX('RAB input'!BD$79:BD$128,$E187)-INDEX('RAB input'!BD$133:BD$182,$E187))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E187)-INDEX('RAB input'!BE$79:BE$128,$E187)-INDEX('RAB input'!BE$133:BE$182,$E187))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E187)-INDEX('RAB input'!BF$79:BF$128,$E187)-INDEX('RAB input'!BF$133:BF$182,$E187))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E187)-INDEX('RAB input'!BG$79:BG$128,$E187)-INDEX('RAB input'!BG$133:BG$182,$E187))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E187)-INDEX('RAB input'!BH$79:BH$128,$E187)-INDEX('RAB input'!BH$133:BH$182,$E187))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E187)-INDEX('RAB input'!BI$79:BI$128,$E187)-INDEX('RAB input'!BI$133:BI$182,$E187))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E187)-INDEX('RAB input'!BJ$79:BJ$128,$E187)-INDEX('RAB input'!BJ$133:BJ$182,$E187))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E187)-INDEX('RAB input'!BK$79:BK$128,$E187)-INDEX('RAB input'!BK$133:BK$182,$E187))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E187)-INDEX('RAB input'!BL$79:BL$128,$E187)-INDEX('RAB input'!BL$133:BL$182,$E187))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E187)-INDEX('RAB input'!BM$79:BM$128,$E187)-INDEX('RAB input'!BM$133:BM$182,$E187))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E187)-INDEX('RAB input'!BN$79:BN$128,$E187)-INDEX('RAB input'!BN$133:BN$182,$E187))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E187)-INDEX('RAB input'!BO$79:BO$128,$E187)-INDEX('RAB input'!BO$133:BO$182,$E187))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E187)-INDEX('RAB input'!BP$79:BP$128,$E187)-INDEX('RAB input'!BP$133:BP$182,$E187))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E187)-INDEX('RAB input'!BQ$79:BQ$128,$E187)-INDEX('RAB input'!BQ$133:BQ$182,$E187))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E187)-INDEX('RAB input'!BR$79:BR$128,$E187)-INDEX('RAB input'!BR$133:BR$182,$E187))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E187)-INDEX('RAB input'!BS$79:BS$128,$E187)-INDEX('RAB input'!BS$133:BS$182,$E187))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E187)-INDEX('RAB input'!BT$79:BT$128,$E187)-INDEX('RAB input'!BT$133:BT$182,$E187))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E187)-INDEX('RAB input'!BU$79:BU$128,$E187)-INDEX('RAB input'!BU$133:BU$182,$E187))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>H$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:G197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>I$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:H197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>J$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:I197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>K$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:J197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>L$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:K197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>M$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:L197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>N$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:M197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>O$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:N197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>P$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:O197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>Q$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:P197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>R$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:Q197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>S$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:R197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>T$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:S197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>U$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:T197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>V$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:U197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>W$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:V197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>X$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:W197))))","v":0.38741751975286892},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>Y$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:X197))))","v":0.31677283490158104},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>Z$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:Y197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AA$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:Z197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AB$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AA197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AC$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AB197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AD$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AC197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AE$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AD197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AF$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AE197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AG$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AF197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AH$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AG197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AI$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AH197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AJ$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AI197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AK$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AJ197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AL$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AK197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AM$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AL197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AN$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AM197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AO$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AN197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AP$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AO197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AQ$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AP197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AR$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AQ197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AS$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AR197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AT$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AS197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AU$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AT197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AV$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AU197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AW$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AV197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AX$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AW197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AY$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AX197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>AZ$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AY197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BA$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:AZ197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BB$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BA197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BC$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BB197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BD$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BC197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BE$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BD197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BF$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BE197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BG$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BF197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BH$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BG197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BI$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BH197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BJ$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BI197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BK$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BJ197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BL$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BK197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BM$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BL197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BN$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BM197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BO$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BN197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BP$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BO197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BQ$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BP197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BR$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BQ197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BS$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BR197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BT$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BS197))))","v":0},{"$f":"IF(OFFSET($G188, -$E197, $E197)=\"n/a\",0,IF(OFFSET($G188,-$E197,$E197)+$E197>BU$5,IFERROR((OFFSET($G187,-$E197,$E197)/(OFFSET($G188,-$E197,$E197))),0),(OFFSET($G187,-$E197,$E197)-SUM($G197:BT197))))","v":0}]
[]
[]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>H$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:G227))))","v":2.4927020497859576},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>I$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:H227))))","v":2.4927020497859576},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>J$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:I227))))","v":0.20818155371486657},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>K$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:J227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>L$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:K227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>M$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:L227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>N$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:M227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>O$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:N227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>P$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:O227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>Q$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:P227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>R$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:Q227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>S$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:R227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>T$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:S227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>U$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:T227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>V$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:U227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>W$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:V227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>X$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:W227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>Y$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:X227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>Z$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:Y227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AA$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:Z227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AB$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AA227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AC$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AB227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AD$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AC227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AE$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AD227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AF$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AE227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AG$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AF227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AH$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AG227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AI$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AH227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AJ$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AI227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AK$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AJ227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AL$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AK227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AM$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AL227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AN$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AM227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AO$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AN227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AP$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AO227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AQ$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AP227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AR$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AQ227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AS$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AR227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AT$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AS227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AU$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AT227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AV$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AU227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AW$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AV227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AX$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AW227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AY$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AX227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>AZ$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AY227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BA$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:AZ227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BB$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BA227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BC$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BB227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BD$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BC227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BE$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BD227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BF$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BE227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BG$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BF227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BH$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BG227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BI$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BH227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BJ$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BI227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BK$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BJ227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BL$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BK227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BM$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BL227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BN$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BM227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BO$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BN227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BP$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BO227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BQ$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BP227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BR$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BQ227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BS$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BR227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BT$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BS227))))","v":0},{"$f":"IF(OFFSET($G218, -$E227, $E227)=\"n/a\",0,IF(OFFSET($G218,-$E227,$E227)+$E227>BU$5,IFERROR((OFFSET($G217,-$E227,$E227)/(OFFSET($G218,-$E227,$E227))),0),(OFFSET($G217,-$E227,$E227)-SUM($G227:BT227))))","v":0}]
[null,null,null,null,{"$f":"E232","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E234)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=M$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:L235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:L235)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:L235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=N$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:M235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:M235)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:M235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=O$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:N235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:N235)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:N235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=P$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:O235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:O235)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:O235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=Q$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:P235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:P235)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:P235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=R$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:Q235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:Q235)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:Q235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=S$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:R235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:R235)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:R235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=T$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:S235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:S235)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:S235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=U$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:T235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:T235)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:T235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=V$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:U235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:U235)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:U235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=W$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:V235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:V235)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:V235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=X$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:W235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:W235)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:W235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=Y$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:X235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:X235)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:X235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=Z$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:Y235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:Y235)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:Y235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AA$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:Z235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:Z235)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:Z235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AB$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AA235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AA235)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AA235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AC$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AB235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AB235)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AB235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AD$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AC235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AC235)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AC235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AE$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AD235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AD235)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AD235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AF$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AE235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AE235)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AE235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AG$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AF235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AF235)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AF235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AH$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AG235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AG235)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AG235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AI$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AH235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AH235)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AH235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AJ$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AI235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AI235)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AI235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AK$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AJ235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AJ235)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AJ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AL$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AK235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AK235)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AK235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AM$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AL235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AL235)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AL235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AN$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AM235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AM235)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AM235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AO$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AN235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AN235)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AN235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AP$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AO235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AO235)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AO235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AQ$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AP235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AP235)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AP235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AR$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AQ235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AQ235)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AQ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AS$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AR235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AR235)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AR235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AT$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AS235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AS235)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AS235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AU$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AT235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AT235)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AT235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AV$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AU235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AU235)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AU235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AW$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AV235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AV235)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AV235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AX$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AW235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AW235)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AW235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AY$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AX235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AX235)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AX235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=AZ$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AY235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AY235)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AY235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BA$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:AZ235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:AZ235)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:AZ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BB$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BA235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BA235)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BA235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BC$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BB235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BB235)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BB235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BD$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BC235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BC235)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BC235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BE$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BD235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BD235)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BD235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BF$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BE235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BE235)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BE235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BG$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BF235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BF235)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BF235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BH$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BG235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BG235)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BG235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BI$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BH235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BH235)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BH235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BJ$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BI235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BI235)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BI235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BK$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BJ235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BJ235)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BJ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BL$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BK235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BK235)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BK235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BM$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BL235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BL235)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BL235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BN$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BM235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BM235)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BM235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BO$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BN235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BN235)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BN235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BP$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BO235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BO235)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BO235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BQ$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BP235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BP235)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BP235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BR$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BQ235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BQ235)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BQ235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BS$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BR235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BR235)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BR235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BT$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BS235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BS235)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BS235)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E234)+$E227>=BU$5, 0,\nIF(AND(OFFSET($G219, -$E227, $E234)<>0, OFFSET($G221, -$E227, $E234)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)-SUM($G235:BT235)),\nIF(AND(OFFSET($G219, -$E227, $E234)=0, OFFSET($G221, -$E227, $E234)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G222, -$E227, $E234)+$E234, IFERROR(OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G221, -$E227, $E234)-SUM($G235:BT235)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E234)<OFFSET($G220, -$E227, $E234)+$E234, IFERROR(OFFSET($G219, -$E227, $E234)/OFFSET($G220, -$E227, $E234)+OFFSET($G221, -$E227, $E234)/OFFSET($G222, -$E227, $E234), 0), OFFSET($G219, -$E227, $E234)+OFFSET($G221, -$E227, $E234)-SUM($G235:BT235)))))), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E261+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E262)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>M$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:L262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>N$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:M262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>O$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:N262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>P$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:O262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>Q$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:P262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>R$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:Q262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>S$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:R262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>T$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:S262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>U$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:T262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>V$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:U262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>W$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:V262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>X$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:W262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>Y$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:X262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>Z$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:Y262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AA$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:Z262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AB$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AA262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AC$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AB262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AD$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AC262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AE$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AD262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AF$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AE262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AG$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AF262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AH$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AG262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AI$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AH262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AJ$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AI262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AK$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AJ262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AL$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AK262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AM$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AL262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AN$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AM262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AO$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AN262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AP$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AO262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AQ$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AP262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AR$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AQ262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AS$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AR262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AT$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AS262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AU$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AT262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AV$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AU262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AW$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AV262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AX$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AW262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AY$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AX262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>AZ$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AY262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BA$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:AZ262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BB$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BA262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BC$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BB262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BD$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BC262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BE$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BD262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BF$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BE262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BG$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BF262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BH$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BG262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BI$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BH262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BJ$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BI262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BK$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BJ262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BL$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BK262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BM$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BL262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BN$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BM262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BO$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BN262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BP$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BO262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BQ$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BP262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BR$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BQ262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BS$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BR262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BT$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BS262))))","v":0},{"$f":"IF(OFFSET($G253, -$E262, $E262)=\"n/a\",0,IF(OFFSET($G253,-$E262,$E262)+$E262>BU$5,IFERROR((OFFSET($G252,-$E262,$E262)/(OFFSET($G253,-$E262,$E262))),0),(OFFSET($G252,-$E262,$E262)-SUM($G262:BT262))))","v":0}]
[]
[null,null,null,null,{"$f":"E247+1","v":10},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E277)/'RAB input'!G$15","v":7.8781814729931519},{"$f":"(INDEX('RAB input'!H$25:H$74,$E277)-INDEX('RAB input'!H$79:H$128,$E277)-INDEX('RAB input'!H$133:H$182,$E277))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E277)-INDEX('RAB input'!I$79:I$128,$E277)-INDEX('RAB input'!I$133:I$182,$E277))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E277)-INDEX('RAB input'!J$79:J$128,$E277)-INDEX('RAB input'!J$133:J$182,$E277))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E277)-INDEX('RAB input'!K$79:K$128,$E277)-INDEX('RAB input'!K$133:K$182,$E277))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E277)-INDEX('RAB input'!L$79:L$128,$E277)-INDEX('RAB input'!L$133:L$182,$E277))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E277)-INDEX('RAB input'!M$79:M$128,$E277)-INDEX('RAB input'!M$133:M$182,$E277))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E277)-INDEX('RAB input'!N$79:N$128,$E277)-INDEX('RAB input'!N$133:N$182,$E277))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E277)-INDEX('RAB input'!O$79:O$128,$E277)-INDEX('RAB input'!O$133:O$182,$E277))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E277)-INDEX('RAB input'!P$79:P$128,$E277)-INDEX('RAB input'!P$133:P$182,$E277))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E277)-INDEX('RAB input'!Q$79:Q$128,$E277)-INDEX('RAB input'!Q$133:Q$182,$E277))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E277)-INDEX('RAB input'!R$79:R$128,$E277)-INDEX('RAB input'!R$133:R$182,$E277))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E277)-INDEX('RAB input'!S$79:S$128,$E277)-INDEX('RAB input'!S$133:S$182,$E277))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E277)-INDEX('RAB input'!T$79:T$128,$E277)-INDEX('RAB input'!T$133:T$182,$E277))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E277)-INDEX('RAB input'!U$79:U$128,$E277)-INDEX('RAB input'!U$133:U$182,$E277))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E277)-INDEX('RAB input'!V$79:V$128,$E277)-INDEX('RAB input'!V$133:V$182,$E277))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E277)-INDEX('RAB input'!W$79:W$128,$E277)-INDEX('RAB input'!W$133:W$182,$E277))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E277)-INDEX('RAB input'!X$79:X$128,$E277)-INDEX('RAB input'!X$133:X$182,$E277))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E277)-INDEX('RAB input'!Y$79:Y$128,$E277)-INDEX('RAB input'!Y$133:Y$182,$E277))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E277)-INDEX('RAB input'!Z$79:Z$128,$E277)-INDEX('RAB input'!Z$133:Z$182,$E277))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E277)-INDEX('RAB input'!AA$79:AA$128,$E277)-INDEX('RAB input'!AA$133:AA$182,$E277))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E277)-INDEX('RAB input'!AB$79:AB$128,$E277)-INDEX('RAB input'!AB$133:AB$182,$E277))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E277)-INDEX('RAB input'!AC$79:AC$128,$E277)-INDEX('RAB input'!AC$133:AC$182,$E277))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E277)-INDEX('RAB input'!AD$79:AD$128,$E277)-INDEX('RAB input'!AD$133:AD$182,$E277))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E277)-INDEX('RAB input'!AE$79:AE$128,$E277)-INDEX('RAB input'!AE$133:AE$182,$E277))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E277)-INDEX('RAB input'!AF$79:AF$128,$E277)-INDEX('RAB input'!AF$133:AF$182,$E277))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E277)-INDEX('RAB input'!AG$79:AG$128,$E277)-INDEX('RAB input'!AG$133:AG$182,$E277))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E277)-INDEX('RAB input'!AH$79:AH$128,$E277)-INDEX('RAB input'!AH$133:AH$182,$E277))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E277)-INDEX('RAB input'!AI$79:AI$128,$E277)-INDEX('RAB input'!AI$133:AI$182,$E277))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E277)-INDEX('RAB input'!AJ$79:AJ$128,$E277)-INDEX('RAB input'!AJ$133:AJ$182,$E277))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E277)-INDEX('RAB input'!AK$79:AK$128,$E277)-INDEX('RAB input'!AK$133:AK$182,$E277))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E277)-INDEX('RAB input'!AL$79:AL$128,$E277)-INDEX('RAB input'!AL$133:AL$182,$E277))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E277)-INDEX('RAB input'!AM$79:AM$128,$E277)-INDEX('RAB input'!AM$133:AM$182,$E277))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E277)-INDEX('RAB input'!AN$79:AN$128,$E277)-INDEX('RAB input'!AN$133:AN$182,$E277))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E277)-INDEX('RAB input'!AO$79:AO$128,$E277)-INDEX('RAB input'!AO$133:AO$182,$E277))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E277)-INDEX('RAB input'!AP$79:AP$128,$E277)-INDEX('RAB input'!AP$133:AP$182,$E277))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E277)-INDEX('RAB input'!AQ$79:AQ$128,$E277)-INDEX('RAB input'!AQ$133:AQ$182,$E277))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E277)-INDEX('RAB input'!AR$79:AR$128,$E277)-INDEX('RAB input'!AR$133:AR$182,$E277))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E277)-INDEX('RAB input'!AS$79:AS$128,$E277)-INDEX('RAB input'!AS$133:AS$182,$E277))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E277)-INDEX('RAB input'!AT$79:AT$128,$E277)-INDEX('RAB input'!AT$133:AT$182,$E277))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E277)-INDEX('RAB input'!AU$79:AU$128,$E277)-INDEX('RAB input'!AU$133:AU$182,$E277))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E277)-INDEX('RAB input'!AV$79:AV$128,$E277)-INDEX('RAB input'!AV$133:AV$182,$E277))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E277)-INDEX('RAB input'!AW$79:AW$128,$E277)-INDEX('RAB input'!AW$133:AW$182,$E277))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E277)-INDEX('RAB input'!AX$79:AX$128,$E277)-INDEX('RAB input'!AX$133:AX$182,$E277))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E277)-INDEX('RAB input'!AY$79:AY$128,$E277)-INDEX('RAB input'!AY$133:AY$182,$E277))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E277)-INDEX('RAB input'!AZ$79:AZ$128,$E277)-INDEX('RAB input'!AZ$133:AZ$182,$E277))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E277)-INDEX('RAB input'!BA$79:BA$128,$E277)-INDEX('RAB input'!BA$133:BA$182,$E277))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E277)-INDEX('RAB input'!BB$79:BB$128,$E277)-INDEX('RAB input'!BB$133:BB$182,$E277))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E277)-INDEX('RAB input'!BC$79:BC$128,$E277)-INDEX('RAB input'!BC$133:BC$182,$E277))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E277)-INDEX('RAB input'!BD$79:BD$128,$E277)-INDEX('RAB input'!BD$133:BD$182,$E277))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E277)-INDEX('RAB input'!BE$79:BE$128,$E277)-INDEX('RAB input'!BE$133:BE$182,$E277))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E277)-INDEX('RAB input'!BF$79:BF$128,$E277)-INDEX('RAB input'!BF$133:BF$182,$E277))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E277)-INDEX('RAB input'!BG$79:BG$128,$E277)-INDEX('RAB input'!BG$133:BG$182,$E277))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E277)-INDEX('RAB input'!BH$79:BH$128,$E277)-INDEX('RAB input'!BH$133:BH$182,$E277))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E277)-INDEX('RAB input'!BI$79:BI$128,$E277)-INDEX('RAB input'!BI$133:BI$182,$E277))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E277)-INDEX('RAB input'!BJ$79:BJ$128,$E277)-INDEX('RAB input'!BJ$133:BJ$182,$E277))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E277)-INDEX('RAB input'!BK$79:BK$128,$E277)-INDEX('RAB input'!BK$133:BK$182,$E277))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E277)-INDEX('RAB input'!BL$79:BL$128,$E277)-INDEX('RAB input'!BL$133:BL$182,$E277))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E277)-INDEX('RAB input'!BM$79:BM$128,$E277)-INDEX('RAB input'!BM$133:BM$182,$E277))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E277)-INDEX('RAB input'!BN$79:BN$128,$E277)-INDEX('RAB input'!BN$133:BN$182,$E277))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E277)-INDEX('RAB input'!BO$79:BO$128,$E277)-INDEX('RAB input'!BO$133:BO$182,$E277))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E277)-INDEX('RAB input'!BP$79:BP$128,$E277)-INDEX('RAB input'!BP$133:BP$182,$E277))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E277)-INDEX('RAB input'!BQ$79:BQ$128,$E277)-INDEX('RAB input'!BQ$133:BQ$182,$E277))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E277)-INDEX('RAB input'!BR$79:BR$128,$E277)-INDEX('RAB input'!BR$133:BR$182,$E277))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E277)-INDEX('RAB input'!BS$79:BS$128,$E277)-INDEX('RAB input'!BS$133:BS$182,$E277))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E277)-INDEX('RAB input'!BT$79:BT$128,$E277)-INDEX('RAB input'!BT$133:BT$182,$E277))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E277)-INDEX('RAB input'!BU$79:BU$128,$E277)-INDEX('RAB input'!BU$133:BU$182,$E277))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E277, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory) - depreciation"},null,{"$f":"SUM(H287:H303)","v":1.3478482211754068},1.3478482211754068,1.3478482211754068,1.3478482211754068,1.3478482211754068,1.1389403671161178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN287:AN303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT287:BT303)","v":0},{"$f":"SUM(BU287:BU303)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G309<>0, IF(G308<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E307)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H309<>0, IF(H308<>\"n/a\", H308-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I309<>0, IF(I308<>\"n/a\", I308-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J309<>0, IF(J308<>\"n/a\", J308-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K309<>0, IF(K308<>\"n/a\", K308-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L309<>0, IF(L308<>\"n/a\", L308-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M309<>0, IF(M308<>\"n/a\", M308-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N309<>0, IF(N308<>\"n/a\", N308-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O309<>0, IF(O308<>\"n/a\", O308-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P309<>0, IF(P308<>\"n/a\", P308-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q309<>0, IF(Q308<>\"n/a\", Q308-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R309<>0, IF(R308<>\"n/a\", R308-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S309<>0, IF(S308<>\"n/a\", S308-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T309<>0, IF(T308<>\"n/a\", T308-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U309<>0, IF(U308<>\"n/a\", U308-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V309<>0, IF(V308<>\"n/a\", V308-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W309<>0, IF(W308<>\"n/a\", W308-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X309<>0, IF(X308<>\"n/a\", X308-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y309<>0, IF(Y308<>\"n/a\", Y308-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z309<>0, IF(Z308<>\"n/a\", Z308-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA309<>0, IF(AA308<>\"n/a\", AA308-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB309<>0, IF(AB308<>\"n/a\", AB308-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC309<>0, IF(AC308<>\"n/a\", AC308-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD309<>0, IF(AD308<>\"n/a\", AD308-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE309<>0, IF(AE308<>\"n/a\", AE308-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF309<>0, IF(AF308<>\"n/a\", AF308-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG309<>0, IF(AG308<>\"n/a\", AG308-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH309<>0, IF(AH308<>\"n/a\", AH308-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI309<>0, IF(AI308<>\"n/a\", AI308-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ309<>0, IF(AJ308<>\"n/a\", AJ308-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK309<>0, IF(AK308<>\"n/a\", AK308-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL309<>0, IF(AL308<>\"n/a\", AL308-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM309<>0, IF(AM308<>\"n/a\", AM308-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN309<>0, IF(AN308<>\"n/a\", AN308-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO309<>0, IF(AO308<>\"n/a\", AO308-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP309<>0, IF(AP308<>\"n/a\", AP308-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ309<>0, IF(AQ308<>\"n/a\", AQ308-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR309<>0, IF(AR308<>\"n/a\", AR308-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS309<>0, IF(AS308<>\"n/a\", AS308-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT309<>0, IF(AT308<>\"n/a\", AT308-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU309<>0, IF(AU308<>\"n/a\", AU308-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV309<>0, IF(AV308<>\"n/a\", AV308-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW309<>0, IF(AW308<>\"n/a\", AW308-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX309<>0, IF(AX308<>\"n/a\", AX308-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY309<>0, IF(AY308<>\"n/a\", AY308-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ309<>0, IF(AZ308<>\"n/a\", AZ308-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA309<>0, IF(BA308<>\"n/a\", BA308-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB309<>0, IF(BB308<>\"n/a\", BB308-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC309<>0, IF(BC308<>\"n/a\", BC308-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD309<>0, IF(BD308<>\"n/a\", BD308-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE309<>0, IF(BE308<>\"n/a\", BE308-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF309<>0, IF(BF308<>\"n/a\", BF308-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG309<>0, IF(BG308<>\"n/a\", BG308-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH309<>0, IF(BH308<>\"n/a\", BH308-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI309<>0, IF(BI308<>\"n/a\", BI308-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ309<>0, IF(BJ308<>\"n/a\", BJ308-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK309<>0, IF(BK308<>\"n/a\", BK308-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL309<>0, IF(BL308<>\"n/a\", BL308-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM309<>0, IF(BM308<>\"n/a\", BM308-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN309<>0, IF(BN308<>\"n/a\", BN308-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO309<>0, IF(BO308<>\"n/a\", BO308-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP309<>0, IF(BP308<>\"n/a\", BP308-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ309<>0, IF(BQ308<>\"n/a\", BQ308-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR309<>0, IF(BR308<>\"n/a\", BR308-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS309<>0, IF(BS308<>\"n/a\", BS308-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT309<>0, IF(BT308<>\"n/a\", BT308-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU309<>0, IF(BU308<>\"n/a\", BU308-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E337","v":"Asset class 12"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E337, 'RAB input'!$D$25:$D$74, 0))","v":"FY14 ORAB Furniture, fittings, plant and equipment"}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G341<>0, IF(G338<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E337)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H341<>0, IF(H338<>\"n/a\", H338-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I341<>0, IF(I338<>\"n/a\", I338-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J341<>0, IF(J338<>\"n/a\", J338-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K341<>0, IF(K338<>\"n/a\", K338-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L341<>0, IF(L338<>\"n/a\", L338-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M341<>0, IF(M338<>\"n/a\", M338-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N341<>0, IF(N338<>\"n/a\", N338-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O341<>0, IF(O338<>\"n/a\", O338-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P341<>0, IF(P338<>\"n/a\", P338-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q341<>0, IF(Q338<>\"n/a\", Q338-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R341<>0, IF(R338<>\"n/a\", R338-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S341<>0, IF(S338<>\"n/a\", S338-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T341<>0, IF(T338<>\"n/a\", T338-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U341<>0, IF(U338<>\"n/a\", U338-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V341<>0, IF(V338<>\"n/a\", V338-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W341<>0, IF(W338<>\"n/a\", W338-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X341<>0, IF(X338<>\"n/a\", X338-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y341<>0, IF(Y338<>\"n/a\", Y338-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z341<>0, IF(Z338<>\"n/a\", Z338-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA341<>0, IF(AA338<>\"n/a\", AA338-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB341<>0, IF(AB338<>\"n/a\", AB338-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC341<>0, IF(AC338<>\"n/a\", AC338-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD341<>0, IF(AD338<>\"n/a\", AD338-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE341<>0, IF(AE338<>\"n/a\", AE338-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF341<>0, IF(AF338<>\"n/a\", AF338-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG341<>0, IF(AG338<>\"n/a\", AG338-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH341<>0, IF(AH338<>\"n/a\", AH338-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI341<>0, IF(AI338<>\"n/a\", AI338-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ341<>0, IF(AJ338<>\"n/a\", AJ338-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK341<>0, IF(AK338<>\"n/a\", AK338-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL341<>0, IF(AL338<>\"n/a\", AL338-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM341<>0, IF(AM338<>\"n/a\", AM338-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN341<>0, IF(AN338<>\"n/a\", AN338-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO341<>0, IF(AO338<>\"n/a\", AO338-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP341<>0, IF(AP338<>\"n/a\", AP338-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ341<>0, IF(AQ338<>\"n/a\", AQ338-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR341<>0, IF(AR338<>\"n/a\", AR338-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS341<>0, IF(AS338<>\"n/a\", AS338-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT341<>0, IF(AT338<>\"n/a\", AT338-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU341<>0, IF(AU338<>\"n/a\", AU338-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV341<>0, IF(AV338<>\"n/a\", AV338-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW341<>0, IF(AW338<>\"n/a\", AW338-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX341<>0, IF(AX338<>\"n/a\", AX338-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY341<>0, IF(AY338<>\"n/a\", AY338-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ341<>0, IF(AZ338<>\"n/a\", AZ338-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA341<>0, IF(BA338<>\"n/a\", BA338-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB341<>0, IF(BB338<>\"n/a\", BB338-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC341<>0, IF(BC338<>\"n/a\", BC338-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD341<>0, IF(BD338<>\"n/a\", BD338-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE341<>0, IF(BE338<>\"n/a\", BE338-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF341<>0, IF(BF338<>\"n/a\", BF338-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG341<>0, IF(BG338<>\"n/a\", BG338-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH341<>0, IF(BH338<>\"n/a\", BH338-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI341<>0, IF(BI338<>\"n/a\", BI338-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ341<>0, IF(BJ338<>\"n/a\", BJ338-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK341<>0, IF(BK338<>\"n/a\", BK338-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL341<>0, IF(BL338<>\"n/a\", BL338-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM341<>0, IF(BM338<>\"n/a\", BM338-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN341<>0, IF(BN338<>\"n/a\", BN338-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO341<>0, IF(BO338<>\"n/a\", BO338-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP341<>0, IF(BP338<>\"n/a\", BP338-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ341<>0, IF(BQ338<>\"n/a\", BQ338-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR341<>0, IF(BR338<>\"n/a\", BR338-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS341<>0, IF(BS338<>\"n/a\", BS338-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT341<>0, IF(BT338<>\"n/a\", BT338-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU341<>0, IF(BU338<>\"n/a\", BU338-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E351+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E352)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>M$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:L352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>N$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:M352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>O$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:N352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>P$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:O352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>Q$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:P352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>R$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:Q352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>S$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:R352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>T$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:S352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>U$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:T352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>V$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:U352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>W$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:V352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>X$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:W352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>Y$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:X352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>Z$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:Y352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AA$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:Z352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AB$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AA352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AC$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AB352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AD$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AC352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AE$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AD352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AF$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AE352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AG$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AF352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AH$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AG352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AI$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AH352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AJ$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AI352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AK$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AJ352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AL$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AK352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AM$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AL352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AN$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AM352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AO$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AN352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AP$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AO352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AQ$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AP352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AR$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AQ352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AS$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AR352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AT$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AS352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AU$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AT352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AV$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AU352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AW$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AV352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AX$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AW352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AY$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AX352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>AZ$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AY352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BA$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:AZ352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BB$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BA352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BC$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BB352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BD$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BC352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BE$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BD352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BF$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BE352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BG$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BF352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BH$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BG352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BI$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BH352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BJ$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BI352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BK$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BJ352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BL$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BK352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BM$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BL352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BN$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BM352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BO$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BN352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BP$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BO352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BQ$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BP352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BR$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BQ352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BS$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BR352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BT$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BS352))))","v":0},{"$f":"IF(OFFSET($G343, -$E352, $E352)=\"n/a\",0,IF(OFFSET($G343,-$E352,$E352)+$E352>BU$5,IFERROR((OFFSET($G342,-$E352,$E352)/(OFFSET($G343,-$E352,$E352))),0),(OFFSET($G342,-$E352,$E352)-SUM($G352:BT352))))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E367)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E367)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E367)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E367)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E367)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E367)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E367)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E367)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E367)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E367)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E367)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E367)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E367)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E367)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E367)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E367)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E367)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E367)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E367)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E367)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E367)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E367)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E367)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E367)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E367)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E367)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E367)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E367)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E367)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E367)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E367)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E367)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E367)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E367)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E367)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E367)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E367)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E367)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E367)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E367)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E367)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E367)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E367)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E367)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E367)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E367)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E367)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E367)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E367)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E367)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E367)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E367)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E367)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E367)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E367)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E367)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E367)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E367)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E367)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E367)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E367)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E367)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E367)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E367)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E367)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E367)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E367)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,{"$f":"E377+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E378)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>I$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:H378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>J$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:I378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>K$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:J378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>L$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:K378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>M$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:L378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>N$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:M378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>O$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:N378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>P$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:O378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>Q$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:P378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>R$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:Q378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>S$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:R378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>T$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:S378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>U$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:T378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>V$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:U378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>W$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:V378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>X$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:W378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>Y$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:X378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>Z$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:Y378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AA$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:Z378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AB$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AA378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AC$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AB378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AD$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AC378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AE$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AD378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AF$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AE378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AG$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AF378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AH$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AG378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AI$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AH378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AJ$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AI378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AK$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AJ378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AL$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AK378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AM$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AL378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AN$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AM378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AO$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AN378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AP$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AO378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AQ$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AP378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AR$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AQ378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AS$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AR378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AT$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AS378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AU$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AT378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AV$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AU378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AW$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AV378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AX$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AW378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AY$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AX378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>AZ$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AY378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BA$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:AZ378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BB$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BA378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BC$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BB378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BD$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BC378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BE$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BD378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BF$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BE378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BG$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BF378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BH$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BG378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BI$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BH378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BJ$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BI378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BK$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BJ378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BL$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BK378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BM$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BL378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BN$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BM378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BO$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BN378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BP$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BO378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BQ$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BP378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BR$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BQ378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BS$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BR378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BT$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BS378))))","v":0},{"$f":"IF(OFFSET($G369, -$E378, $E378)=\"n/a\",0,IF(OFFSET($G369,-$E378,$E378)+$E378>BU$5,IFERROR((OFFSET($G368,-$E378,$E378)/(OFFSET($G369,-$E378,$E378))),0),(OFFSET($G368,-$E378,$E378)-SUM($G378:BT378))))","v":0}]
[]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E397)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E397)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E397)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E397)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E397)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E397)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E397)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E397)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E397)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E397)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E397)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E397)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E397)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E397)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E397)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E397)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E397)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E397)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E397)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E397)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E397)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E397)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E397)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E397)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E397)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E397)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E397)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E397)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E397)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E397)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E397)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E397)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E397)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E397)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E397)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E397)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E397)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E397)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E397)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E397)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E397)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E397)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E397)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E397)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E397)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E397)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E397)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E397)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E397)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E397)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E397)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E397)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E397)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E397)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E397)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E397)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E397)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E397)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E397)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E397)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E397)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E397)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E397)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E397)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E397)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E397)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E397)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>H$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:G407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>I$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:H407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>J$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:I407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>K$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:J407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>L$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:K407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>M$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:L407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>N$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:M407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>O$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:N407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>P$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:O407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>Q$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:P407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>R$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:Q407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>S$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:R407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>T$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:S407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>U$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:T407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>V$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:U407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>W$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:V407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>X$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:W407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>Y$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:X407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>Z$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:Y407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AA$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:Z407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AB$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AA407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AC$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AB407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AD$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AC407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AE$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AD407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AF$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AE407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AG$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AF407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AH$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AG407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AI$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AH407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AJ$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AI407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AK$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AJ407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AL$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AK407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AM$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AL407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AN$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AM407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AO$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AN407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AP$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AO407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AQ$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AP407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AR$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AQ407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AS$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AR407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AT$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AS407))))","v":4.7093584589279116},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AU$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AT407))))","v":3.2582448983148424},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AV$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AU407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AW$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AV407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AX$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AW407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AY$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AX407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>AZ$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AY407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BA$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:AZ407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BB$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BA407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BC$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BB407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BD$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BC407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BE$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BD407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BF$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BE407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BG$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BF407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BH$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BG407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BI$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BH407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BJ$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BI407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BK$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BJ407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BL$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BK407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BM$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BL407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BN$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BM407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BO$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BN407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BP$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BO407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BQ$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BP407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BR$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BQ407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BS$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BR407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BT$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BS407))))","v":0},{"$f":"IF(OFFSET($G398, -$E407, $E407)=\"n/a\",0,IF(OFFSET($G398,-$E407,$E407)+$E407>BU$5,IFERROR((OFFSET($G397,-$E407,$E407)/(OFFSET($G398,-$E407,$E407))),0),(OFFSET($G397,-$E407,$E407)-SUM($G407:BT407))))","v":0}]
[]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E427)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E427)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E427)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E427)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E427)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E427)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E427)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E427)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E427)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E427)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E427)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E427)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E427)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E427)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E427)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E427)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E427)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E427)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E427)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E427)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E427)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E427)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E427)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E427)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E427)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E427)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E427)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E427)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E427)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E427)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E427)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E427)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E427)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E427)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E427)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E427)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E427)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E427)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E427)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E427)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E427)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E427)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E427)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E427)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E427)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E427)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E427)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E427)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E427)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E427)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E427)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E427)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E427)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E427)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E427)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E427)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E427)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E427)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E427)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E427)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E427)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E427)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E427)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E427)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E427)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E427)/'RAB input'!BU$15","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E439)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(J$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:I449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(K$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:J449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(L$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:K449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(M$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:L449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(N$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:M449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(O$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:N449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(P$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:O449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(Q$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:P449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(R$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:Q449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(S$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:R449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(T$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:S449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(U$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:T449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(V$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:U449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(W$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:V449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(X$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:W449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(Y$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:X449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(Z$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:Y449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AA$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:Z449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AB$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AA449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AC$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AB449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AD$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AC449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AE$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AD449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AF$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AE449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AG$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AF449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AH$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AG449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AI$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AH449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AI449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AK$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AJ449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AL$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AK449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AM$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AL449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AN$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AM449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AO$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AN449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AP$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AO449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AP449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AR$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AQ449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AS$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AR449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AT$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AS449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AU$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AT449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AV$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AU449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AW$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AV449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AX$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AW449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AY$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AX449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AY449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BA$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:AZ449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BB$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BA449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BC$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BB449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BD$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BC449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BE$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BD449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BF$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BE449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BG$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BF449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BH$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BG449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BI$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BH449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BI449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BK$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BJ449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BL$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BK449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BM$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BL449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BN$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BM449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BO$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BN449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BP$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BO449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BP449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BR$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BQ449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BS$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BR449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BT$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BS449)))","v":0},{"$f":"IF(OR(OFFSET($G434, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=0, OFFSET($G435, -$E438, $E439)=\"n/a\"), 0, IF(BU$5<=OFFSET($G435, -$E438, $E439)+$E439, IFERROR(OFFSET($G434, -$E438, $E439)/OFFSET($G435, -$E438, $E439), 0), OFFSET($G434, -$E438, $E439)-SUM($G449:BT449)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E471)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(L$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:K481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(M$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:L481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(N$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:M481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(O$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:N481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(P$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:O481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(Q$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:P481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(R$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:Q481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(S$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:R481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(T$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:S481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(U$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:T481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(V$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:U481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(W$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:V481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(X$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:W481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(Y$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:X481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(Z$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:Y481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AA$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:Z481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AB$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AA481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AC$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AB481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AD$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AC481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AE$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AD481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AF$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AE481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AG$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AF481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AH$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AG481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AI$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AH481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AI481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AK$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AJ481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AL$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AK481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AM$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AL481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AN$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AM481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AO$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AN481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AP$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AO481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AP481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AR$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AQ481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AS$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AR481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AT$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AS481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AU$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AT481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AV$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AU481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AW$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AV481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AX$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AW481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AY$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AX481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AY481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BA$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:AZ481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BB$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BA481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BC$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BB481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BD$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BC481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BE$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BD481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BF$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BE481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BG$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BF481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BH$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BG481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BI$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BH481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BI481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BK$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BJ481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BL$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BK481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BM$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BL481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BN$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BM481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BO$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BN481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BP$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BO481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BP481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BR$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BQ481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BS$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BR481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BT$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BS481)))","v":0},{"$f":"IF(OR(OFFSET($G466, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=0, OFFSET($G467, -$E470, $E471)=\"n/a\"), 0, IF(BU$5<=OFFSET($G467, -$E470, $E471)+$E471, IFERROR(OFFSET($G466, -$E470, $E471)/OFFSET($G467, -$E470, $E471), 0), OFFSET($G466, -$E470, $E471)-SUM($G481:BT481)))","v":0}]
[null,null,null,null,{"$f":"E497+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E498)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>I$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:H498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>J$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:I498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>K$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:J498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>L$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:K498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>M$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:L498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>N$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:M498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>O$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:N498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>P$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:O498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>Q$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:P498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>R$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:Q498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>S$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:R498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>T$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:S498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>U$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:T498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>V$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:U498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>W$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:V498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>X$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:W498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>Y$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:X498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>Z$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:Y498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AA$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:Z498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AB$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AA498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AC$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AB498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AD$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AC498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AE$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AD498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AF$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AE498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AG$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AF498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AH$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AG498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AI$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AH498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AJ$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AI498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AK$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AJ498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AL$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AK498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AM$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AL498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AN$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AM498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AO$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AN498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AP$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AO498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AQ$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AP498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AR$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AQ498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AS$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AR498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AT$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AS498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AU$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AT498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AV$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AU498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AW$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AV498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AX$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AW498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AY$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AX498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>AZ$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AY498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BA$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:AZ498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BB$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BA498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BC$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BB498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BD$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BC498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BE$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BD498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BF$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BE498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BG$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BF498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BH$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BG498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BI$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BH498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BJ$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BI498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BK$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BJ498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BL$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BK498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BM$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BL498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BN$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BM498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BO$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BN498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BP$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BO498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BQ$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BP498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BR$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BQ498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BS$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BR498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BT$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BS498))))","v":0},{"$f":"IF(OFFSET($G489, -$E498, $E498)=\"n/a\",0,IF(OFFSET($G489,-$E498,$E498)+$E498>BU$5,IFERROR((OFFSET($G488,-$E498,$E498)/(OFFSET($G489,-$E498,$E498))),0),(OFFSET($G488,-$E498,$E498)-SUM($G498:BT498))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E498)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(I$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:H508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(J$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:I508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(K$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:J508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(L$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:K508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(M$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:L508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(N$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:M508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(O$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:N508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(P$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:O508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(Q$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:P508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(R$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:Q508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(S$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:R508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(T$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:S508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(U$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:T508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(V$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:U508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(W$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:V508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(X$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:W508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(Y$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:X508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(Z$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:Y508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AA$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:Z508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AB$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AA508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AC$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AB508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AD$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AC508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AE$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AD508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AF$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AE508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AG$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AF508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AH$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AG508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AI$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AH508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AI508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AK$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AJ508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AL$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AK508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AM$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AL508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AN$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AM508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AO$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AN508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AP$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AO508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AP508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AR$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AQ508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AS$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AR508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AT$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AS508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AU$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AT508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AV$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AU508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AW$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AV508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AX$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AW508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AY$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AX508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AY508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BA$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:AZ508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BB$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BA508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BC$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BB508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BD$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BC508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BE$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BD508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BF$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BE508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BG$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BF508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BH$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BG508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BI$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BH508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BI508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BK$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BJ508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BL$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BK508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BM$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BL508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BN$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BM508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BO$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BN508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BP$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BO508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BP508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BR$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BQ508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BS$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BR508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BT$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BS508)))","v":0},{"$f":"IF(OR(OFFSET($G493, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=0, OFFSET($G494, -$E497, $E498)=\"n/a\"), 0, IF(BU$5<=OFFSET($G494, -$E497, $E498)+$E498, IFERROR(OFFSET($G493, -$E497, $E498)/OFFSET($G494, -$E497, $E498), 0), OFFSET($G493, -$E497, $E498)-SUM($G508:BT508)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E487, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY15-19 Distribution lines and cables - depreciation"},null,{"$f":"SUM(H497:H513)","v":7.5638157722726547},7.5638157722726547,7.5638157722726547,7.5638157722726547,7.5638157722726547,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,{"$f":"SUM(AN497:AN513)","v":6.1034877336336599},6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,6.1034877336336599,5.3009314959188423,-1.4603280386389943,-0.89706728344707187,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT497:BT513)","v":0},{"$f":"SUM(BU497:BU513)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E530)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(K$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:J540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(L$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:K540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(M$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:L540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(N$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:M540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(O$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:N540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(P$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:O540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(Q$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:P540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(R$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:Q540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(S$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:R540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(T$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:S540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(U$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:T540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(V$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:U540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(W$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:V540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(X$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:W540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(Y$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:X540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(Z$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:Y540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AA$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:Z540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AB$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AA540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AC$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AB540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AD$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AC540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AE$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AD540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AF$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AE540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AG$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AF540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AH$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AG540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AI$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AH540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AI540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AK$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AJ540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AL$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AK540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AM$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AL540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AN$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AM540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AO$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AN540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AP$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AO540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AP540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AR$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AQ540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AS$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AR540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AT$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AS540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AU$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AT540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AV$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AU540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AW$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AV540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AX$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AW540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AY$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AX540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AY540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BA$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:AZ540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BB$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BA540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BC$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BB540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BD$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BC540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BE$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BD540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BF$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BE540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BG$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BF540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BH$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BG540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BI$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BH540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BI540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BK$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BJ540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BL$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BK540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BM$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BL540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BN$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BM540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BO$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BN540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BP$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BO540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BP540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BR$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BQ540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BS$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BR540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BT$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BS540)))","v":0},{"$f":"IF(OR(OFFSET($G525, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=0, OFFSET($G526, -$E529, $E530)=\"n/a\"), 0, IF(BU$5<=OFFSET($G526, -$E529, $E530)+$E530, IFERROR(OFFSET($G525, -$E529, $E530)/OFFSET($G526, -$E529, $E530), 0), OFFSET($G525, -$E529, $E530)-SUM($G540:BT540)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E547","v":"Asset class 19"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E547, 'RAB input'!$D$25:$D$74, 0))","v":"FY15-19 Transformers"}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E547, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY15-19 Transformers - depreciation"},null,{"$f":"SUM(H557:H573)","v":2.0138565139200058},2.0138565139200058,2.0138565139200058,2.0138565139200058,2.0138565139200058,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,{"$f":"SUM(AN557:AN573)","v":2.3793998443288844},2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,2.3793998443288844,0.52169063936055227,0.36554333040887843,0.11737352976784976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT557:BT573)","v":0},{"$f":"SUM(BU557:BU573)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G581<>0, IF(G578<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E577)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H581<>0, IF(H578<>\"n/a\", H578-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I581<>0, IF(I578<>\"n/a\", I578-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J581<>0, IF(J578<>\"n/a\", J578-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K581<>0, IF(K578<>\"n/a\", K578-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L581<>0, IF(L578<>\"n/a\", L578-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M581<>0, IF(M578<>\"n/a\", M578-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N581<>0, IF(N578<>\"n/a\", N578-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O581<>0, IF(O578<>\"n/a\", O578-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P581<>0, IF(P578<>\"n/a\", P578-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q581<>0, IF(Q578<>\"n/a\", Q578-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R581<>0, IF(R578<>\"n/a\", R578-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S581<>0, IF(S578<>\"n/a\", S578-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T581<>0, IF(T578<>\"n/a\", T578-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U581<>0, IF(U578<>\"n/a\", U578-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V581<>0, IF(V578<>\"n/a\", V578-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W581<>0, IF(W578<>\"n/a\", W578-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X581<>0, IF(X578<>\"n/a\", X578-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y581<>0, IF(Y578<>\"n/a\", Y578-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z581<>0, IF(Z578<>\"n/a\", Z578-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA581<>0, IF(AA578<>\"n/a\", AA578-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB581<>0, IF(AB578<>\"n/a\", AB578-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC581<>0, IF(AC578<>\"n/a\", AC578-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD581<>0, IF(AD578<>\"n/a\", AD578-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE581<>0, IF(AE578<>\"n/a\", AE578-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF581<>0, IF(AF578<>\"n/a\", AF578-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG581<>0, IF(AG578<>\"n/a\", AG578-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH581<>0, IF(AH578<>\"n/a\", AH578-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI581<>0, IF(AI578<>\"n/a\", AI578-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ581<>0, IF(AJ578<>\"n/a\", AJ578-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK581<>0, IF(AK578<>\"n/a\", AK578-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL581<>0, IF(AL578<>\"n/a\", AL578-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM581<>0, IF(AM578<>\"n/a\", AM578-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN581<>0, IF(AN578<>\"n/a\", AN578-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO581<>0, IF(AO578<>\"n/a\", AO578-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP581<>0, IF(AP578<>\"n/a\", AP578-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ581<>0, IF(AQ578<>\"n/a\", AQ578-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR581<>0, IF(AR578<>\"n/a\", AR578-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS581<>0, IF(AS578<>\"n/a\", AS578-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT581<>0, IF(AT578<>\"n/a\", AT578-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU581<>0, IF(AU578<>\"n/a\", AU578-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV581<>0, IF(AV578<>\"n/a\", AV578-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW581<>0, IF(AW578<>\"n/a\", AW578-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX581<>0, IF(AX578<>\"n/a\", AX578-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY581<>0, IF(AY578<>\"n/a\", AY578-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ581<>0, IF(AZ578<>\"n/a\", AZ578-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA581<>0, IF(BA578<>\"n/a\", BA578-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB581<>0, IF(BB578<>\"n/a\", BB578-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC581<>0, IF(BC578<>\"n/a\", BC578-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD581<>0, IF(BD578<>\"n/a\", BD578-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE581<>0, IF(BE578<>\"n/a\", BE578-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF581<>0, IF(BF578<>\"n/a\", BF578-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG581<>0, IF(BG578<>\"n/a\", BG578-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH581<>0, IF(BH578<>\"n/a\", BH578-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI581<>0, IF(BI578<>\"n/a\", BI578-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ581<>0, IF(BJ578<>\"n/a\", BJ578-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK581<>0, IF(BK578<>\"n/a\", BK578-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL581<>0, IF(BL578<>\"n/a\", BL578-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM581<>0, IF(BM578<>\"n/a\", BM578-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN581<>0, IF(BN578<>\"n/a\", BN578-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO581<>0, IF(BO578<>\"n/a\", BO578-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP581<>0, IF(BP578<>\"n/a\", BP578-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ581<>0, IF(BQ578<>\"n/a\", BQ578-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR581<>0, IF(BR578<>\"n/a\", BR578-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS581<>0, IF(BS578<>\"n/a\", BS578-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT581<>0, IF(BT578<>\"n/a\", BT578-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU581<>0, IF(BU578<>\"n/a\", BU578-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E589)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(J$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:I599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(K$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:J599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(L$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:K599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(M$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:L599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(N$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:M599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(O$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:N599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(P$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:O599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(Q$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:P599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(R$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:Q599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(S$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:R599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(T$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:S599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(U$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:T599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(V$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:U599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(W$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:V599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(X$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:W599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(Y$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:X599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(Z$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:Y599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AA$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:Z599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AB$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AA599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AC$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AB599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AD$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AC599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AE$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AD599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AF$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AE599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AG$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AF599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AH$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AG599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AI$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AH599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AI599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AK$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AJ599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AL$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AK599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AM$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AL599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AN$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AM599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AO$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AN599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AP$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AO599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AP599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AR$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AQ599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AS$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AR599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AT$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AS599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AU$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AT599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AV$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AU599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AW$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AV599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AX$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AW599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AY$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AX599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AY599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BA$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:AZ599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BB$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BA599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BC$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BB599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BD$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BC599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BE$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BD599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BF$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BE599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BG$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BF599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BH$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BG599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BI$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BH599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BI599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BK$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BJ599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BL$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BK599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BM$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BL599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BN$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BM599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BO$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BN599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BP$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BO599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BP599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BR$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BQ599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BS$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BR599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BT$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BS599)))","v":0},{"$f":"IF(OR(OFFSET($G584, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=0, OFFSET($G585, -$E588, $E589)=\"n/a\"), 0, IF(BU$5<=OFFSET($G585, -$E588, $E589)+$E589, IFERROR(OFFSET($G584, -$E588, $E589)/OFFSET($G585, -$E588, $E589), 0), OFFSET($G584, -$E588, $E589)-SUM($G599:BT599)))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E622","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E624)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=M$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:L625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:L625)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:L625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=N$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:M625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:M625)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:M625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=O$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:N625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:N625)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:N625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=P$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:O625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:O625)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:O625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=Q$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:P625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:P625)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:P625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=R$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:Q625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:Q625)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:Q625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=S$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:R625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:R625)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:R625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=T$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:S625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:S625)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:S625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=U$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:T625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:T625)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:T625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=V$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:U625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:U625)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:U625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=W$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:V625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:V625)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:V625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=X$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:W625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:W625)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:W625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=Y$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:X625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:X625)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:X625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=Z$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:Y625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:Y625)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:Y625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AA$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:Z625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:Z625)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:Z625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AB$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AA625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AA625)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AA625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AC$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AB625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AB625)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AB625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AD$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AC625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AC625)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AC625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AE$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AD625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AD625)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AD625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AF$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AE625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AE625)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AE625)))))), 0)","v":0.10734758101003916},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AG$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AF625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AF625)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AF625)))))), 0)","v":6.02608821242967E-6},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AH$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AG625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AG625)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AG625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AI$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AH625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AH625)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AH625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AJ$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AI625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AI625)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AI625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AK$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AJ625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AJ625)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AJ625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AL$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AK625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AK625)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AK625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AM$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AL625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AL625)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AL625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AN$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AM625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AM625)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AM625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AO$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AN625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AN625)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AN625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AP$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AO625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AO625)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AO625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AQ$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AP625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AP625)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AP625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AR$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AQ625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AQ625)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AQ625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AS$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AR625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AR625)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AR625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AT$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AS625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AS625)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AS625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AU$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AT625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AT625)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AT625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AV$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AU625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AU625)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AU625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AW$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AV625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AV625)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AV625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AX$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AW625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AW625)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AW625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AY$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AX625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AX625)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AX625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=AZ$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AY625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AY625)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AY625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BA$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:AZ625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:AZ625)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:AZ625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BB$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BA625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BA625)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BA625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BC$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BB625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BB625)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BB625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BD$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BC625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BC625)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BC625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BE$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BD625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BD625)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BD625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BF$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BE625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BE625)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BE625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BG$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BF625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BF625)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BF625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BH$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BG625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BG625)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BG625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BI$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BH625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BH625)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BH625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BJ$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BI625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BI625)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BI625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BK$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BJ625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BJ625)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BJ625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BL$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BK625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BK625)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BK625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BM$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BL625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BL625)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BL625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BN$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BM625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BM625)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BM625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BO$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BN625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BN625)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BN625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BP$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BO625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BO625)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BO625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BQ$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BP625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BP625)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BP625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BR$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BQ625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BQ625)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BQ625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BS$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BR625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BR625)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BR625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BT$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BS625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BS625)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BS625)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E624)+$E617>=BU$5, 0,\nIF(AND(OFFSET($G609, -$E617, $E624)<>0, OFFSET($G611, -$E617, $E624)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)-SUM($G625:BT625)),\nIF(AND(OFFSET($G609, -$E617, $E624)=0, OFFSET($G611, -$E617, $E624)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G612, -$E617, $E624)+$E624, IFERROR(OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G611, -$E617, $E624)-SUM($G625:BT625)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E624)<OFFSET($G610, -$E617, $E624)+$E624, IFERROR(OFFSET($G609, -$E617, $E624)/OFFSET($G610, -$E617, $E624)+OFFSET($G611, -$E617, $E624)/OFFSET($G612, -$E617, $E624), 0), OFFSET($G609, -$E617, $E624)+OFFSET($G611, -$E617, $E624)-SUM($G625:BT625)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E607+1","v":22},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E637)/'RAB input'!G$15","v":41.087516665759139},{"$f":"(INDEX('RAB input'!H$25:H$74,$E637)-INDEX('RAB input'!H$79:H$128,$E637)-INDEX('RAB input'!H$133:H$182,$E637))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E637)-INDEX('RAB input'!I$79:I$128,$E637)-INDEX('RAB input'!I$133:I$182,$E637))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E637)-INDEX('RAB input'!J$79:J$128,$E637)-INDEX('RAB input'!J$133:J$182,$E637))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E637)-INDEX('RAB input'!K$79:K$128,$E637)-INDEX('RAB input'!K$133:K$182,$E637))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E637)-INDEX('RAB input'!L$79:L$128,$E637)-INDEX('RAB input'!L$133:L$182,$E637))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E637)-INDEX('RAB input'!M$79:M$128,$E637)-INDEX('RAB input'!M$133:M$182,$E637))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E637)-INDEX('RAB input'!N$79:N$128,$E637)-INDEX('RAB input'!N$133:N$182,$E637))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E637)-INDEX('RAB input'!O$79:O$128,$E637)-INDEX('RAB input'!O$133:O$182,$E637))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E637)-INDEX('RAB input'!P$79:P$128,$E637)-INDEX('RAB input'!P$133:P$182,$E637))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E637)-INDEX('RAB input'!Q$79:Q$128,$E637)-INDEX('RAB input'!Q$133:Q$182,$E637))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E637)-INDEX('RAB input'!R$79:R$128,$E637)-INDEX('RAB input'!R$133:R$182,$E637))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E637)-INDEX('RAB input'!S$79:S$128,$E637)-INDEX('RAB input'!S$133:S$182,$E637))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E637)-INDEX('RAB input'!T$79:T$128,$E637)-INDEX('RAB input'!T$133:T$182,$E637))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E637)-INDEX('RAB input'!U$79:U$128,$E637)-INDEX('RAB input'!U$133:U$182,$E637))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E637)-INDEX('RAB input'!V$79:V$128,$E637)-INDEX('RAB input'!V$133:V$182,$E637))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E637)-INDEX('RAB input'!W$79:W$128,$E637)-INDEX('RAB input'!W$133:W$182,$E637))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E637)-INDEX('RAB input'!X$79:X$128,$E637)-INDEX('RAB input'!X$133:X$182,$E637))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E637)-INDEX('RAB input'!Y$79:Y$128,$E637)-INDEX('RAB input'!Y$133:Y$182,$E637))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E637)-INDEX('RAB input'!Z$79:Z$128,$E637)-INDEX('RAB input'!Z$133:Z$182,$E637))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E637)-INDEX('RAB input'!AA$79:AA$128,$E637)-INDEX('RAB input'!AA$133:AA$182,$E637))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E637)-INDEX('RAB input'!AB$79:AB$128,$E637)-INDEX('RAB input'!AB$133:AB$182,$E637))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E637)-INDEX('RAB input'!AC$79:AC$128,$E637)-INDEX('RAB input'!AC$133:AC$182,$E637))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E637)-INDEX('RAB input'!AD$79:AD$128,$E637)-INDEX('RAB input'!AD$133:AD$182,$E637))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E637)-INDEX('RAB input'!AE$79:AE$128,$E637)-INDEX('RAB input'!AE$133:AE$182,$E637))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E637)-INDEX('RAB input'!AF$79:AF$128,$E637)-INDEX('RAB input'!AF$133:AF$182,$E637))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E637)-INDEX('RAB input'!AG$79:AG$128,$E637)-INDEX('RAB input'!AG$133:AG$182,$E637))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E637)-INDEX('RAB input'!AH$79:AH$128,$E637)-INDEX('RAB input'!AH$133:AH$182,$E637))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E637)-INDEX('RAB input'!AI$79:AI$128,$E637)-INDEX('RAB input'!AI$133:AI$182,$E637))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E637)-INDEX('RAB input'!AJ$79:AJ$128,$E637)-INDEX('RAB input'!AJ$133:AJ$182,$E637))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E637)-INDEX('RAB input'!AK$79:AK$128,$E637)-INDEX('RAB input'!AK$133:AK$182,$E637))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E637)-INDEX('RAB input'!AL$79:AL$128,$E637)-INDEX('RAB input'!AL$133:AL$182,$E637))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E637)-INDEX('RAB input'!AM$79:AM$128,$E637)-INDEX('RAB input'!AM$133:AM$182,$E637))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E637)-INDEX('RAB input'!AN$79:AN$128,$E637)-INDEX('RAB input'!AN$133:AN$182,$E637))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E637)-INDEX('RAB input'!AO$79:AO$128,$E637)-INDEX('RAB input'!AO$133:AO$182,$E637))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E637)-INDEX('RAB input'!AP$79:AP$128,$E637)-INDEX('RAB input'!AP$133:AP$182,$E637))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E637)-INDEX('RAB input'!AQ$79:AQ$128,$E637)-INDEX('RAB input'!AQ$133:AQ$182,$E637))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E637)-INDEX('RAB input'!AR$79:AR$128,$E637)-INDEX('RAB input'!AR$133:AR$182,$E637))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E637)-INDEX('RAB input'!AS$79:AS$128,$E637)-INDEX('RAB input'!AS$133:AS$182,$E637))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E637)-INDEX('RAB input'!AT$79:AT$128,$E637)-INDEX('RAB input'!AT$133:AT$182,$E637))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E637)-INDEX('RAB input'!AU$79:AU$128,$E637)-INDEX('RAB input'!AU$133:AU$182,$E637))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E637)-INDEX('RAB input'!AV$79:AV$128,$E637)-INDEX('RAB input'!AV$133:AV$182,$E637))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E637)-INDEX('RAB input'!AW$79:AW$128,$E637)-INDEX('RAB input'!AW$133:AW$182,$E637))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E637)-INDEX('RAB input'!AX$79:AX$128,$E637)-INDEX('RAB input'!AX$133:AX$182,$E637))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E637)-INDEX('RAB input'!AY$79:AY$128,$E637)-INDEX('RAB input'!AY$133:AY$182,$E637))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E637)-INDEX('RAB input'!AZ$79:AZ$128,$E637)-INDEX('RAB input'!AZ$133:AZ$182,$E637))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E637)-INDEX('RAB input'!BA$79:BA$128,$E637)-INDEX('RAB input'!BA$133:BA$182,$E637))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E637)-INDEX('RAB input'!BB$79:BB$128,$E637)-INDEX('RAB input'!BB$133:BB$182,$E637))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E637)-INDEX('RAB input'!BC$79:BC$128,$E637)-INDEX('RAB input'!BC$133:BC$182,$E637))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E637)-INDEX('RAB input'!BD$79:BD$128,$E637)-INDEX('RAB input'!BD$133:BD$182,$E637))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E637)-INDEX('RAB input'!BE$79:BE$128,$E637)-INDEX('RAB input'!BE$133:BE$182,$E637))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E637)-INDEX('RAB input'!BF$79:BF$128,$E637)-INDEX('RAB input'!BF$133:BF$182,$E637))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E637)-INDEX('RAB input'!BG$79:BG$128,$E637)-INDEX('RAB input'!BG$133:BG$182,$E637))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E637)-INDEX('RAB input'!BH$79:BH$128,$E637)-INDEX('RAB input'!BH$133:BH$182,$E637))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E637)-INDEX('RAB input'!BI$79:BI$128,$E637)-INDEX('RAB input'!BI$133:BI$182,$E637))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E637)-INDEX('RAB input'!BJ$79:BJ$128,$E637)-INDEX('RAB input'!BJ$133:BJ$182,$E637))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E637)-INDEX('RAB input'!BK$79:BK$128,$E637)-INDEX('RAB input'!BK$133:BK$182,$E637))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E637)-INDEX('RAB input'!BL$79:BL$128,$E637)-INDEX('RAB input'!BL$133:BL$182,$E637))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E637)-INDEX('RAB input'!BM$79:BM$128,$E637)-INDEX('RAB input'!BM$133:BM$182,$E637))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E637)-INDEX('RAB input'!BN$79:BN$128,$E637)-INDEX('RAB input'!BN$133:BN$182,$E637))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E637)-INDEX('RAB input'!BO$79:BO$128,$E637)-INDEX('RAB input'!BO$133:BO$182,$E637))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E637)-INDEX('RAB input'!BP$79:BP$128,$E637)-INDEX('RAB input'!BP$133:BP$182,$E637))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E637)-INDEX('RAB input'!BQ$79:BQ$128,$E637)-INDEX('RAB input'!BQ$133:BQ$182,$E637))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E637)-INDEX('RAB input'!BR$79:BR$128,$E637)-INDEX('RAB input'!BR$133:BR$182,$E637))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E637)-INDEX('RAB input'!BS$79:BS$128,$E637)-INDEX('RAB input'!BS$133:BS$182,$E637))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E637)-INDEX('RAB input'!BT$79:BT$128,$E637)-INDEX('RAB input'!BT$133:BT$182,$E637))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E637)-INDEX('RAB input'!BU$79:BU$128,$E637)-INDEX('RAB input'!BU$133:BU$182,$E637))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>H$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:G647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>I$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:H647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>J$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:I647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>K$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:J647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>L$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:K647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>M$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:L647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>N$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:M647))))","v":5.6084073892976214},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>O$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:N647))))","v":1.8286649406757931},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>P$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:O647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>Q$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:P647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>R$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:Q647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>S$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:R647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>T$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:S647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>U$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:T647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>V$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:U647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>W$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:V647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>X$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:W647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>Y$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:X647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>Z$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:Y647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AA$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:Z647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AB$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AA647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AC$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AB647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AD$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AC647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AE$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AD647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AF$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AE647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AG$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AF647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AH$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AG647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AI$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AH647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AJ$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AI647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AK$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AJ647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AL$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AK647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AM$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AL647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AN$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AM647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AO$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AN647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AP$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AO647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AQ$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AP647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AR$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AQ647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AS$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AR647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AT$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AS647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AU$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AT647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AV$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AU647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AW$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AV647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AX$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AW647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AY$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AX647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>AZ$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AY647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BA$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:AZ647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BB$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BA647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BC$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BB647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BD$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BC647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BE$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BD647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BF$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BE647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BG$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BF647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BH$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BG647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BI$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BH647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BJ$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BI647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BK$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BJ647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BL$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BK647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BM$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BL647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BN$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BM647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BO$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BN647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BP$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BO647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BQ$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BP647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BR$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BQ647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BS$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BR647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BT$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BS647))))","v":0},{"$f":"IF(OFFSET($G638, -$E647, $E647)=\"n/a\",0,IF(OFFSET($G638,-$E647,$E647)+$E647>BU$5,IFERROR((OFFSET($G637,-$E647,$E647)/(OFFSET($G638,-$E647,$E647))),0),(OFFSET($G637,-$E647,$E647)-SUM($G647:BT647))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E637, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY15-19 Communication - depreciation"},null,{"$f":"SUM(H647:H663)","v":5.6084073892976214},5.6084073892976214,5.6084073892976214,5.6084073892976214,5.6084073892976214,3.0584667793966558,3.0584667793966558,-0.7212756692251725,-1.024245827279942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN647:AN663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT647:BT663)","v":0},{"$f":"SUM(BU647:BU663)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G669<>0, IF(G668<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E667)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H669<>0, IF(H668<>\"n/a\", H668-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I669<>0, IF(I668<>\"n/a\", I668-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J669<>0, IF(J668<>\"n/a\", J668-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K669<>0, IF(K668<>\"n/a\", K668-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L669<>0, IF(L668<>\"n/a\", L668-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M669<>0, IF(M668<>\"n/a\", M668-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N669<>0, IF(N668<>\"n/a\", N668-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O669<>0, IF(O668<>\"n/a\", O668-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P669<>0, IF(P668<>\"n/a\", P668-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q669<>0, IF(Q668<>\"n/a\", Q668-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R669<>0, IF(R668<>\"n/a\", R668-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S669<>0, IF(S668<>\"n/a\", S668-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T669<>0, IF(T668<>\"n/a\", T668-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U669<>0, IF(U668<>\"n/a\", U668-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V669<>0, IF(V668<>\"n/a\", V668-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W669<>0, IF(W668<>\"n/a\", W668-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X669<>0, IF(X668<>\"n/a\", X668-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y669<>0, IF(Y668<>\"n/a\", Y668-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z669<>0, IF(Z668<>\"n/a\", Z668-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA669<>0, IF(AA668<>\"n/a\", AA668-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB669<>0, IF(AB668<>\"n/a\", AB668-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC669<>0, IF(AC668<>\"n/a\", AC668-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD669<>0, IF(AD668<>\"n/a\", AD668-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE669<>0, IF(AE668<>\"n/a\", AE668-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF669<>0, IF(AF668<>\"n/a\", AF668-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG669<>0, IF(AG668<>\"n/a\", AG668-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH669<>0, IF(AH668<>\"n/a\", AH668-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI669<>0, IF(AI668<>\"n/a\", AI668-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ669<>0, IF(AJ668<>\"n/a\", AJ668-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK669<>0, IF(AK668<>\"n/a\", AK668-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL669<>0, IF(AL668<>\"n/a\", AL668-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM669<>0, IF(AM668<>\"n/a\", AM668-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN669<>0, IF(AN668<>\"n/a\", AN668-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO669<>0, IF(AO668<>\"n/a\", AO668-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP669<>0, IF(AP668<>\"n/a\", AP668-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ669<>0, IF(AQ668<>\"n/a\", AQ668-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR669<>0, IF(AR668<>\"n/a\", AR668-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS669<>0, IF(AS668<>\"n/a\", AS668-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT669<>0, IF(AT668<>\"n/a\", AT668-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU669<>0, IF(AU668<>\"n/a\", AU668-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV669<>0, IF(AV668<>\"n/a\", AV668-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW669<>0, IF(AW668<>\"n/a\", AW668-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX669<>0, IF(AX668<>\"n/a\", AX668-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY669<>0, IF(AY668<>\"n/a\", AY668-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ669<>0, IF(AZ668<>\"n/a\", AZ668-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA669<>0, IF(BA668<>\"n/a\", BA668-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB669<>0, IF(BB668<>\"n/a\", BB668-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC669<>0, IF(BC668<>\"n/a\", BC668-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD669<>0, IF(BD668<>\"n/a\", BD668-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE669<>0, IF(BE668<>\"n/a\", BE668-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF669<>0, IF(BF668<>\"n/a\", BF668-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG669<>0, IF(BG668<>\"n/a\", BG668-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH669<>0, IF(BH668<>\"n/a\", BH668-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI669<>0, IF(BI668<>\"n/a\", BI668-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ669<>0, IF(BJ668<>\"n/a\", BJ668-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK669<>0, IF(BK668<>\"n/a\", BK668-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL669<>0, IF(BL668<>\"n/a\", BL668-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM669<>0, IF(BM668<>\"n/a\", BM668-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN669<>0, IF(BN668<>\"n/a\", BN668-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO669<>0, IF(BO668<>\"n/a\", BO668-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP669<>0, IF(BP668<>\"n/a\", BP668-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ669<>0, IF(BQ668<>\"n/a\", BQ668-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR669<>0, IF(BR668<>\"n/a\", BR668-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS669<>0, IF(BS668<>\"n/a\", BS668-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT669<>0, IF(BT668<>\"n/a\", BT668-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU669<>0, IF(BU668<>\"n/a\", BU668-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E678+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E679)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>J$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:I679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>K$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:J679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>L$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:K679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>M$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:L679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>N$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:M679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>O$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:N679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>P$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:O679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>Q$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:P679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>R$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:Q679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>S$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:R679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>T$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:S679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>U$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:T679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>V$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:U679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>W$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:V679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>X$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:W679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>Y$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:X679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>Z$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:Y679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AA$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:Z679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AB$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AA679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AC$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AB679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AD$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AC679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AE$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AD679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AF$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AE679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AG$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AF679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AH$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AG679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AI$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AH679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AJ$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AI679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AK$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AJ679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AL$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AK679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AM$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AL679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AN$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AM679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AO$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AN679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AP$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AO679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AQ$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AP679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AR$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AQ679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AS$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AR679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AT$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AS679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AU$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AT679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AV$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AU679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AW$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AV679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AX$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AW679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AY$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AX679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>AZ$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AY679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BA$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:AZ679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BB$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BA679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BC$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BB679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BD$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BC679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BE$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BD679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BF$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BE679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BG$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BF679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BH$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BG679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BI$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BH679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BJ$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BI679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BK$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BJ679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BL$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BK679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BM$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BL679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BN$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BM679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BO$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BN679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BP$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BO679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BQ$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BP679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BR$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BQ679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BS$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BR679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BT$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BS679))))","v":0},{"$f":"IF(OFFSET($G670, -$E679, $E679)=\"n/a\",0,IF(OFFSET($G670,-$E679,$E679)+$E679>BU$5,IFERROR((OFFSET($G669,-$E679,$E679)/(OFFSET($G670,-$E679,$E679))),0),(OFFSET($G669,-$E679,$E679)-SUM($G679:BT679))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E697","v":"Asset class 24"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E697, 'RAB input'!$D$25:$D$74, 0))","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E711+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E712)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>M$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:L712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>N$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:M712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>O$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:N712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>P$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:O712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>Q$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:P712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>R$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:Q712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>S$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:R712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>T$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:S712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>U$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:T712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>V$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:U712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>W$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:V712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>X$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:W712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>Y$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:X712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>Z$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:Y712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AA$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:Z712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AB$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AA712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AC$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AB712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AD$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AC712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AE$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AD712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AF$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AE712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AG$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AF712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AH$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AG712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AI$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AH712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AJ$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AI712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AK$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AJ712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AL$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AK712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AM$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AL712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AN$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AM712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AO$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AN712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AP$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AO712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AQ$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AP712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AR$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AQ712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AS$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AR712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AT$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AS712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AU$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AT712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AV$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AU712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AW$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AV712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AX$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AW712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AY$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AX712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>AZ$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AY712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BA$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:AZ712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BB$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BA712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BC$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BB712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BD$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BC712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BE$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BD712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BF$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BE712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BG$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BF712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BH$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BG712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BI$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BH712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BJ$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BI712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BK$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BJ712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BL$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BK712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BM$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BL712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BN$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BM712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BO$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BN712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BP$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BO712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BQ$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BP712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BR$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BQ712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BS$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BR712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BT$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BS712))))","v":0},{"$f":"IF(OFFSET($G703, -$E712, $E712)=\"n/a\",0,IF(OFFSET($G703,-$E712,$E712)+$E712>BU$5,IFERROR((OFFSET($G702,-$E712,$E712)/(OFFSET($G703,-$E712,$E712))),0),(OFFSET($G702,-$E712,$E712)-SUM($G712:BT712))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E711)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(L$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:K721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(M$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:L721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(N$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:M721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(O$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:N721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(P$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:O721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(Q$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:P721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(R$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:Q721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(S$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:R721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(T$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:S721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(U$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:T721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(V$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:U721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(W$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:V721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(X$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:W721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(Y$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:X721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(Z$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:Y721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AA$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:Z721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AB$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AA721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AC$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AB721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AD$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AC721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AE$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AD721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AF$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AE721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AG$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AF721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AH$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AG721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AI$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AH721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AI721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AK$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AJ721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AL$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AK721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AM$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AL721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AN$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AM721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AO$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AN721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AP$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AO721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AP721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AR$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AQ721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AS$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AR721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AT$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AS721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AU$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AT721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AV$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AU721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AW$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AV721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AX$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AW721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AY$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AX721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AY721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BA$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:AZ721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BB$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BA721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BC$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BB721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BD$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BC721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BE$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BD721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BF$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BE721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BG$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BF721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BH$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BG721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BI$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BH721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BI721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BK$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BJ721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BL$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BK721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BM$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BL721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BN$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BM721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BO$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BN721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BP$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BO721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BP721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BR$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BQ721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BS$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BR721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BT$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BS721)))","v":0},{"$f":"IF(OR(OFFSET($G706, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=0, OFFSET($G707, -$E710, $E711)=\"n/a\"), 0, IF(BU$5<=OFFSET($G707, -$E710, $E711)+$E711, IFERROR(OFFSET($G706, -$E710, $E711)/OFFSET($G707, -$E710, $E711), 0), OFFSET($G706, -$E710, $E711)-SUM($G721:BT721)))","v":0}]
[null,null,null,null,{"$f":"E737+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E738)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>I$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:H738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>J$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:I738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>K$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:J738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>L$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:K738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>M$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:L738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>N$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:M738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>O$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:N738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>P$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:O738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>Q$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:P738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>R$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:Q738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>S$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:R738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>T$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:S738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>U$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:T738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>V$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:U738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>W$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:V738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>X$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:W738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>Y$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:X738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>Z$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:Y738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AA$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:Z738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AB$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AA738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AC$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AB738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AD$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AC738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AE$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AD738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AF$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AE738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AG$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AF738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AH$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AG738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AI$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AH738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AJ$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AI738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AK$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AJ738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AL$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AK738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AM$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AL738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AN$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AM738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AO$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AN738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AP$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AO738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AQ$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AP738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AR$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AQ738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AS$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AR738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AT$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AS738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AU$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AT738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AV$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AU738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AW$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AV738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AX$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AW738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AY$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AX738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>AZ$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AY738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BA$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:AZ738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BB$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BA738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BC$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BB738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BD$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BC738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BE$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BD738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BF$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BE738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BG$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BF738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BH$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BG738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BI$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BH738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BJ$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BI738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BK$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BJ738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BL$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BK738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BM$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BL738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BN$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BM738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BO$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BN738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BP$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BO738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BQ$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BP738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BR$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BQ738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BS$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BR738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BT$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BS738))))","v":0},{"$f":"IF(OFFSET($G729, -$E738, $E738)=\"n/a\",0,IF(OFFSET($G729,-$E738,$E738)+$E738>BU$5,IFERROR((OFFSET($G728,-$E738,$E738)/(OFFSET($G729,-$E738,$E738))),0),(OFFSET($G728,-$E738,$E738)-SUM($G738:BT738))))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E727, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"FY15-19 Information & Communication Technology - depreciation"},null,{"$f":"SUM(H737:H753)","v":21.462528431182733},21.462528431182733,21.462528431182733,21.462528431182733,4.5510726310168366,{"$f":"SUM(M737:M753)","v":40.700518990914894},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN737:AN753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT737:BT753)","v":0},{"$f":"SUM(BU737:BU753)","v":0}]
[null,null,null,null,{"$f":"E770+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E771)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>L$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:K771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>M$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:L771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>N$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:M771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>O$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:N771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>P$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:O771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>Q$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:P771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>R$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:Q771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>S$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:R771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>T$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:S771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>U$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:T771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>V$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:U771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>W$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:V771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>X$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:W771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>Y$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:X771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>Z$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:Y771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AA$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:Z771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AB$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AA771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AC$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AB771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AD$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AC771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AE$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AD771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AF$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AE771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AG$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AF771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AH$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AG771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AI$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AH771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AJ$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AI771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AK$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AJ771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AL$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AK771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AM$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AL771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AN$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AM771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AO$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AN771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AP$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AO771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AQ$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AP771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AR$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AQ771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AS$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AR771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AT$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AS771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AU$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AT771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AV$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AU771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AW$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AV771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AX$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AW771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AY$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AX771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>AZ$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AY771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BA$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:AZ771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BB$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BA771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BC$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BB771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BD$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BC771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BE$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BD771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BF$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BE771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BG$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BF771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BH$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BG771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BI$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BH771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BJ$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BI771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BK$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BJ771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BL$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BK771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BM$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BL771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BN$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BM771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BO$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BN771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BP$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BO771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BQ$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BP771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BR$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BQ771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BS$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BR771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BT$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BS771))))","v":0},{"$f":"IF(OFFSET($G762, -$E771, $E771)=\"n/a\",0,IF(OFFSET($G762,-$E771,$E771)+$E771>BU$5,IFERROR((OFFSET($G761,-$E771,$E771)/(OFFSET($G762,-$E771,$E771))),0),(OFFSET($G761,-$E771,$E771)-SUM($G771:BT771))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E787","v":"Asset class 27"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E787, 'RAB input'!$D$25:$D$74, 0))","v":"FY15-19 Motor Vehicles"}]
[]
[]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E817)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E817)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E817)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E817)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E817)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E817)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E817)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E817)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E817)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E817)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E817)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E817)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E817)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E817)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E817)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E817)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E817)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E817)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E817)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E817)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E817)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E817)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E817)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E817)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E817)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E817)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E817)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E817)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E817)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E817)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E817)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E817)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E817)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E817)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E817)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E817)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E817)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E817)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E817)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E817)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E817)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E817)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E817)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E817)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E817)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E817)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E817)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E817)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E817)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E817)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E817)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E817)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E817)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E817)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E817)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E817)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E817)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E817)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E817)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E817)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E817)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E817)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E817)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E817)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E817)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E817)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E817)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,{"$f":"E832","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E834)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=M$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:L835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:L835)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:L835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=N$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:M835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:M835)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:M835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=O$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:N835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:N835)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:N835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=P$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:O835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:O835)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:O835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=Q$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:P835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:P835)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:P835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=R$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:Q835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:Q835)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:Q835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=S$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:R835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:R835)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:R835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=T$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:S835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:S835)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:S835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=U$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:T835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:T835)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:T835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=V$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:U835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:U835)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:U835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=W$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:V835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:V835)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:V835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=X$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:W835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:W835)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:W835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=Y$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:X835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:X835)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:X835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=Z$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:Y835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:Y835)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:Y835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AA$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:Z835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:Z835)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:Z835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AB$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AA835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AA835)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AA835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AC$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AB835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AB835)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AB835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AD$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AC835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AC835)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AC835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AE$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AD835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AD835)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AD835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AF$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AE835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AE835)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AE835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AG$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AF835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AF835)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AF835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AH$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AG835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AG835)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AG835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AI$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AH835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AH835)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AH835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AJ$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AI835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AI835)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AI835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AK$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AJ835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AJ835)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AJ835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AL$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AK835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AK835)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AK835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AM$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AL835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AL835)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AL835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AN$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AM835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AM835)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AM835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AO$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AN835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AN835)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AN835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AP$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AO835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AO835)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AO835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AQ$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AP835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AP835)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AP835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AR$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AQ835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AQ835)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AQ835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AS$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AR835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AR835)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AR835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AT$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AS835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AS835)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AS835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AU$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AT835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AT835)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AT835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AV$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AU835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AU835)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AU835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AW$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AV835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AV835)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AV835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AX$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AW835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AW835)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AW835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AY$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AX835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AX835)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AX835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=AZ$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AY835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AY835)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AY835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BA$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:AZ835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:AZ835)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:AZ835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BB$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BA835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BA835)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BA835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BC$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BB835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BB835)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BB835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BD$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BC835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BC835)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BC835)))))), 0)","v":-2.3407418707408643E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BE$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BD835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BD835)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BD835)))))), 0)","v":-2.3407418707409311E-3},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BF$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BE835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BE835)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BE835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BG$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BF835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BF835)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BF835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BH$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BG835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BG835)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BG835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BI$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BH835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BH835)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BH835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BJ$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BI835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BI835)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BI835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BK$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BJ835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BJ835)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BJ835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BL$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BK835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BK835)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BK835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BM$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BL835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BL835)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BL835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BN$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BM835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BM835)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BM835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BO$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BN835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BN835)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BN835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BP$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BO835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BO835)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BO835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BQ$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BP835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BP835)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BP835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BR$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BQ835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BQ835)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BQ835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BS$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BR835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BR835)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BR835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BT$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BS835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BS835)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BS835)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E834)+$E827>=BU$5, 0,\nIF(AND(OFFSET($G819, -$E827, $E834)<>0, OFFSET($G821, -$E827, $E834)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)-SUM($G835:BT835)),\nIF(AND(OFFSET($G819, -$E827, $E834)=0, OFFSET($G821, -$E827, $E834)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G822, -$E827, $E834)+$E834, IFERROR(OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G821, -$E827, $E834)-SUM($G835:BT835)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E834)<OFFSET($G820, -$E827, $E834)+$E834, IFERROR(OFFSET($G819, -$E827, $E834)/OFFSET($G820, -$E827, $E834)+OFFSET($G821, -$E827, $E834)/OFFSET($G822, -$E827, $E834), 0), OFFSET($G819, -$E827, $E834)+OFFSET($G821, -$E827, $E834)-SUM($G835:BT835)))))), 0)","v":0}]
[]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E847)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E847)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E847)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E847)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E847)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E847)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E847)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E847)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E847)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E847)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E847)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E847)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E847)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E847)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E847)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E847)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E847)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E847)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E847)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E847)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E847)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E847)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E847)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E847)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E847)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E847)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E847)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E847)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E847)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E847)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E847)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E847)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E847)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E847)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E847)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E847)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E847)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E847)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E847)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E847)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E847)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E847)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E847)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E847)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E847)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E847)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E847)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E847)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E847)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E847)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E847)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E847)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E847)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E847)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E847)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E847)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E847)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E847)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E847)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E847)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E847)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E847)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E847)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E847)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E847)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E847)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E847)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E858)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(I$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:H868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(J$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:I868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(K$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:J868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(L$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:K868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(M$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:L868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(N$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:M868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(O$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:N868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(P$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:O868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(Q$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:P868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(R$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:Q868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(S$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:R868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(T$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:S868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(U$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:T868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(V$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:U868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(W$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:V868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(X$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:W868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(Y$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:X868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(Z$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:Y868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AA$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:Z868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AB$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AA868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AC$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AB868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AD$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AC868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AE$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AD868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AF$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AE868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AG$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AF868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AH$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AG868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AI$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AH868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AI868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AK$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AJ868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AL$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AK868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AM$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AL868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AN$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AM868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AO$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AN868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AP$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AO868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AP868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AR$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AQ868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AS$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AR868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AT$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AS868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AU$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AT868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AV$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AU868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AW$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AV868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AX$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AW868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AY$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AX868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AY868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BA$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:AZ868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BB$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BA868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BC$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BB868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BD$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BC868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BE$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BD868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BF$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BE868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BG$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BF868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BH$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BG868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BI$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BH868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BI868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BK$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BJ868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BL$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BK868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BM$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BL868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BN$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BM868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BO$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BN868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BP$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BO868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BP868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BR$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BQ868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BS$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BR868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BT$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BS868)))","v":0},{"$f":"IF(OR(OFFSET($G853, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=0, OFFSET($G854, -$E857, $E858)=\"n/a\"), 0, IF(BU$5<=OFFSET($G854, -$E857, $E858)+$E858, IFERROR(OFFSET($G853, -$E857, $E858)/OFFSET($G854, -$E857, $E858), 0), OFFSET($G853, -$E857, $E858)-SUM($G868:BT868)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E862)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(M$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:L872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(N$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:M872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(O$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:N872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(P$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:O872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(Q$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:P872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(R$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:Q872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(S$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:R872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(T$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:S872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(U$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:T872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(V$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:U872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(W$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:V872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(X$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:W872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(Y$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:X872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(Z$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:Y872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AA$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:Z872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AB$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AA872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AC$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AB872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AD$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AC872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AE$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AD872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AF$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AE872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AG$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AF872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AH$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AG872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AI$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AH872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AI872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AK$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AJ872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AL$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AK872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AM$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AL872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AN$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AM872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AO$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AN872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AP$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AO872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AP872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AR$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AQ872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AS$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AR872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AT$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AS872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AU$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AT872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AV$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AU872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AW$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AV872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AX$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AW872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AY$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AX872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AY872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BA$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:AZ872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BB$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BA872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BC$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BB872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BD$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BC872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BE$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BD872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BF$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BE872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BG$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BF872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BH$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BG872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BI$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BH872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BI872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BK$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BJ872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BL$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BK872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BM$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BL872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BN$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BM872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BO$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BN872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BP$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BO872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BP872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BR$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BQ872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BS$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BR872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BT$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BS872)))","v":0},{"$f":"IF(OR(OFFSET($G857, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=0, OFFSET($G858, -$E861, $E862)=\"n/a\"), 0, IF(BU$5<=OFFSET($G858, -$E861, $E862)+$E862, IFERROR(OFFSET($G857, -$E861, $E862)/OFFSET($G858, -$E861, $E862), 0), OFFSET($G857, -$E861, $E862)-SUM($G872:BT872)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E877)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E877)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E877)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E877)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E877)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E877)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E877)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E877)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E877)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E877)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E877)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E877)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E877)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E877)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E877)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E877)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E877)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E877)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E877)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E877)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E877)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E877)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E877)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E877)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E877)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E877)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E877)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E877)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E877)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E877)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E877)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E877)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E877)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E877)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E877)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E877)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E877)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E877)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E877)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E877)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E877)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E877)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E877)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E877)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E877)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E877)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E877)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E877)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E877)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E877)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E877)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E877)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E877)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E877)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E877)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E877)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E877)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E877)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E877)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E877)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E877)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E877)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E877)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E877)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E877)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E877)/'RAB input'!BU$15","v":0}]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G909<>0, IF(G908<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E907)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H909<>0, IF(H908<>\"n/a\", H908-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I909<>0, IF(I908<>\"n/a\", I908-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J909<>0, IF(J908<>\"n/a\", J908-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K909<>0, IF(K908<>\"n/a\", K908-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L909<>0, IF(L908<>\"n/a\", L908-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M909<>0, IF(M908<>\"n/a\", M908-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N909<>0, IF(N908<>\"n/a\", N908-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O909<>0, IF(O908<>\"n/a\", O908-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P909<>0, IF(P908<>\"n/a\", P908-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q909<>0, IF(Q908<>\"n/a\", Q908-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R909<>0, IF(R908<>\"n/a\", R908-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S909<>0, IF(S908<>\"n/a\", S908-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T909<>0, IF(T908<>\"n/a\", T908-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U909<>0, IF(U908<>\"n/a\", U908-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V909<>0, IF(V908<>\"n/a\", V908-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W909<>0, IF(W908<>\"n/a\", W908-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X909<>0, IF(X908<>\"n/a\", X908-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y909<>0, IF(Y908<>\"n/a\", Y908-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z909<>0, IF(Z908<>\"n/a\", Z908-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA909<>0, IF(AA908<>\"n/a\", AA908-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB909<>0, IF(AB908<>\"n/a\", AB908-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC909<>0, IF(AC908<>\"n/a\", AC908-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD909<>0, IF(AD908<>\"n/a\", AD908-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE909<>0, IF(AE908<>\"n/a\", AE908-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF909<>0, IF(AF908<>\"n/a\", AF908-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG909<>0, IF(AG908<>\"n/a\", AG908-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH909<>0, IF(AH908<>\"n/a\", AH908-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI909<>0, IF(AI908<>\"n/a\", AI908-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ909<>0, IF(AJ908<>\"n/a\", AJ908-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK909<>0, IF(AK908<>\"n/a\", AK908-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL909<>0, IF(AL908<>\"n/a\", AL908-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM909<>0, IF(AM908<>\"n/a\", AM908-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN909<>0, IF(AN908<>\"n/a\", AN908-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO909<>0, IF(AO908<>\"n/a\", AO908-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP909<>0, IF(AP908<>\"n/a\", AP908-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ909<>0, IF(AQ908<>\"n/a\", AQ908-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR909<>0, IF(AR908<>\"n/a\", AR908-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS909<>0, IF(AS908<>\"n/a\", AS908-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT909<>0, IF(AT908<>\"n/a\", AT908-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU909<>0, IF(AU908<>\"n/a\", AU908-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV909<>0, IF(AV908<>\"n/a\", AV908-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW909<>0, IF(AW908<>\"n/a\", AW908-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX909<>0, IF(AX908<>\"n/a\", AX908-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY909<>0, IF(AY908<>\"n/a\", AY908-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ909<>0, IF(AZ908<>\"n/a\", AZ908-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA909<>0, IF(BA908<>\"n/a\", BA908-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB909<>0, IF(BB908<>\"n/a\", BB908-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC909<>0, IF(BC908<>\"n/a\", BC908-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD909<>0, IF(BD908<>\"n/a\", BD908-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE909<>0, IF(BE908<>\"n/a\", BE908-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF909<>0, IF(BF908<>\"n/a\", BF908-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG909<>0, IF(BG908<>\"n/a\", BG908-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH909<>0, IF(BH908<>\"n/a\", BH908-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI909<>0, IF(BI908<>\"n/a\", BI908-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ909<>0, IF(BJ908<>\"n/a\", BJ908-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK909<>0, IF(BK908<>\"n/a\", BK908-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL909<>0, IF(BL908<>\"n/a\", BL908-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM909<>0, IF(BM908<>\"n/a\", BM908-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN909<>0, IF(BN908<>\"n/a\", BN908-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO909<>0, IF(BO908<>\"n/a\", BO908-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP909<>0, IF(BP908<>\"n/a\", BP908-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ909<>0, IF(BQ908<>\"n/a\", BQ908-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR909<>0, IF(BR908<>\"n/a\", BR908-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS909<>0, IF(BS908<>\"n/a\", BS908-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT909<>0, IF(BT908<>\"n/a\", BT908-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU909<>0, IF(BU908<>\"n/a\", BU908-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G941<>0, IF(G938<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E937)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H941<>0, IF(H938<>\"n/a\", H938-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I941<>0, IF(I938<>\"n/a\", I938-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J941<>0, IF(J938<>\"n/a\", J938-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K941<>0, IF(K938<>\"n/a\", K938-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L941<>0, IF(L938<>\"n/a\", L938-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M941<>0, IF(M938<>\"n/a\", M938-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N941<>0, IF(N938<>\"n/a\", N938-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O941<>0, IF(O938<>\"n/a\", O938-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P941<>0, IF(P938<>\"n/a\", P938-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q941<>0, IF(Q938<>\"n/a\", Q938-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R941<>0, IF(R938<>\"n/a\", R938-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S941<>0, IF(S938<>\"n/a\", S938-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T941<>0, IF(T938<>\"n/a\", T938-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U941<>0, IF(U938<>\"n/a\", U938-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V941<>0, IF(V938<>\"n/a\", V938-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W941<>0, IF(W938<>\"n/a\", W938-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X941<>0, IF(X938<>\"n/a\", X938-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y941<>0, IF(Y938<>\"n/a\", Y938-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z941<>0, IF(Z938<>\"n/a\", Z938-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA941<>0, IF(AA938<>\"n/a\", AA938-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB941<>0, IF(AB938<>\"n/a\", AB938-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC941<>0, IF(AC938<>\"n/a\", AC938-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD941<>0, IF(AD938<>\"n/a\", AD938-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE941<>0, IF(AE938<>\"n/a\", AE938-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF941<>0, IF(AF938<>\"n/a\", AF938-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG941<>0, IF(AG938<>\"n/a\", AG938-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH941<>0, IF(AH938<>\"n/a\", AH938-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI941<>0, IF(AI938<>\"n/a\", AI938-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ941<>0, IF(AJ938<>\"n/a\", AJ938-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK941<>0, IF(AK938<>\"n/a\", AK938-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL941<>0, IF(AL938<>\"n/a\", AL938-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM941<>0, IF(AM938<>\"n/a\", AM938-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN941<>0, IF(AN938<>\"n/a\", AN938-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO941<>0, IF(AO938<>\"n/a\", AO938-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP941<>0, IF(AP938<>\"n/a\", AP938-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ941<>0, IF(AQ938<>\"n/a\", AQ938-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR941<>0, IF(AR938<>\"n/a\", AR938-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS941<>0, IF(AS938<>\"n/a\", AS938-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT941<>0, IF(AT938<>\"n/a\", AT938-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU941<>0, IF(AU938<>\"n/a\", AU938-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV941<>0, IF(AV938<>\"n/a\", AV938-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW941<>0, IF(AW938<>\"n/a\", AW938-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX941<>0, IF(AX938<>\"n/a\", AX938-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY941<>0, IF(AY938<>\"n/a\", AY938-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ941<>0, IF(AZ938<>\"n/a\", AZ938-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA941<>0, IF(BA938<>\"n/a\", BA938-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB941<>0, IF(BB938<>\"n/a\", BB938-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC941<>0, IF(BC938<>\"n/a\", BC938-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD941<>0, IF(BD938<>\"n/a\", BD938-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE941<>0, IF(BE938<>\"n/a\", BE938-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF941<>0, IF(BF938<>\"n/a\", BF938-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG941<>0, IF(BG938<>\"n/a\", BG938-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH941<>0, IF(BH938<>\"n/a\", BH938-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI941<>0, IF(BI938<>\"n/a\", BI938-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ941<>0, IF(BJ938<>\"n/a\", BJ938-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK941<>0, IF(BK938<>\"n/a\", BK938-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL941<>0, IF(BL938<>\"n/a\", BL938-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM941<>0, IF(BM938<>\"n/a\", BM938-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN941<>0, IF(BN938<>\"n/a\", BN938-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO941<>0, IF(BO938<>\"n/a\", BO938-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP941<>0, IF(BP938<>\"n/a\", BP938-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ941<>0, IF(BQ938<>\"n/a\", BQ938-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR941<>0, IF(BR938<>\"n/a\", BR938-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS941<>0, IF(BS938<>\"n/a\", BS938-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT941<>0, IF(BT938<>\"n/a\", BT938-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU941<>0, IF(BU938<>\"n/a\", BU938-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E951+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E952)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>M$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:L952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>N$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:M952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>O$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:N952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>P$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:O952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>Q$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:P952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>R$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:Q952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>S$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:R952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>T$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:S952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>U$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:T952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>V$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:U952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>W$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:V952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>X$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:W952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>Y$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:X952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>Z$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:Y952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AA$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:Z952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AB$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AA952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AC$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AB952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AD$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AC952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AE$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AD952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AF$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AE952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AG$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AF952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AH$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AG952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AI$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AH952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AJ$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AI952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AK$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AJ952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AL$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AK952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AM$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AL952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AN$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AM952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AO$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AN952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AP$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AO952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AQ$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AP952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AR$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AQ952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AS$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AR952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AT$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AS952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AU$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AT952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AV$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AU952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AW$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AV952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AX$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AW952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AY$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AX952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>AZ$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AY952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BA$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:AZ952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BB$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BA952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BC$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BB952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BD$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BC952))))","v":0.21779265409601808},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BE$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BD952))))","v":6.9931771262689679E-2},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BF$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BE952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BG$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BF952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BH$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BG952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BI$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BH952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BJ$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BI952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BK$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BJ952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BL$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BK952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BM$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BL952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BN$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BM952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BO$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BN952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BP$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BO952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BQ$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BP952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BR$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BQ952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BS$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BR952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BT$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BS952))))","v":0},{"$f":"IF(OFFSET($G943, -$E952, $E952)=\"n/a\",0,IF(OFFSET($G943,-$E952,$E952)+$E952>BU$5,IFERROR((OFFSET($G942,-$E952,$E952)/(OFFSET($G943,-$E952,$E952))),0),(OFFSET($G942,-$E952,$E952)-SUM($G952:BT952))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E948)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(I$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:H958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(J$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:I958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(K$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:J958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(L$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:K958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(M$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:L958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(N$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:M958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(O$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:N958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(P$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:O958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(Q$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:P958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(R$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:Q958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(S$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:R958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(T$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:S958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(U$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:T958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(V$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:U958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(W$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:V958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(X$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:W958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(Y$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:X958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(Z$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:Y958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AA$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:Z958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AB$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AA958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AC$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AB958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AD$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AC958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AE$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AD958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AF$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AE958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AG$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AF958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AH$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AG958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AI$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AH958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AI958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AK$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AJ958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AL$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AK958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AM$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AL958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AN$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AM958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AO$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AN958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AP$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AO958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AP958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AR$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AQ958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AS$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AR958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AT$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AS958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AU$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AT958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AV$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AU958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AW$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AV958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AX$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AW958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AY$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AX958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AY958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BA$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:AZ958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BB$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BA958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BC$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BB958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BD$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BC958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BE$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BD958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BF$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BE958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BG$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BF958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BH$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BG958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BI$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BH958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BI958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BK$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BJ958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BL$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BK958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BM$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BL958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BN$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BM958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BO$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BN958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BP$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BO958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BP958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BR$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BQ958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BS$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BR958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BT$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BS958)))","v":0},{"$f":"IF(OR(OFFSET($G943, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=0, OFFSET($G944, -$E947, $E948)=\"n/a\"), 0, IF(BU$5<=OFFSET($G944, -$E947, $E948)+$E948, IFERROR(OFFSET($G943, -$E947, $E948)/OFFSET($G944, -$E947, $E948), 0), OFFSET($G943, -$E947, $E948)-SUM($G958:BT958)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G971<>0, IF(G968<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E967)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H971<>0, IF(H968<>\"n/a\", H968-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I971<>0, IF(I968<>\"n/a\", I968-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J971<>0, IF(J968<>\"n/a\", J968-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K971<>0, IF(K968<>\"n/a\", K968-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L971<>0, IF(L968<>\"n/a\", L968-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M971<>0, IF(M968<>\"n/a\", M968-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N971<>0, IF(N968<>\"n/a\", N968-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O971<>0, IF(O968<>\"n/a\", O968-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P971<>0, IF(P968<>\"n/a\", P968-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q971<>0, IF(Q968<>\"n/a\", Q968-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R971<>0, IF(R968<>\"n/a\", R968-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S971<>0, IF(S968<>\"n/a\", S968-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T971<>0, IF(T968<>\"n/a\", T968-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U971<>0, IF(U968<>\"n/a\", U968-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V971<>0, IF(V968<>\"n/a\", V968-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W971<>0, IF(W968<>\"n/a\", W968-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X971<>0, IF(X968<>\"n/a\", X968-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y971<>0, IF(Y968<>\"n/a\", Y968-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z971<>0, IF(Z968<>\"n/a\", Z968-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA971<>0, IF(AA968<>\"n/a\", AA968-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB971<>0, IF(AB968<>\"n/a\", AB968-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC971<>0, IF(AC968<>\"n/a\", AC968-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD971<>0, IF(AD968<>\"n/a\", AD968-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE971<>0, IF(AE968<>\"n/a\", AE968-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF971<>0, IF(AF968<>\"n/a\", AF968-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG971<>0, IF(AG968<>\"n/a\", AG968-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH971<>0, IF(AH968<>\"n/a\", AH968-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI971<>0, IF(AI968<>\"n/a\", AI968-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ971<>0, IF(AJ968<>\"n/a\", AJ968-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK971<>0, IF(AK968<>\"n/a\", AK968-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL971<>0, IF(AL968<>\"n/a\", AL968-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM971<>0, IF(AM968<>\"n/a\", AM968-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN971<>0, IF(AN968<>\"n/a\", AN968-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO971<>0, IF(AO968<>\"n/a\", AO968-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP971<>0, IF(AP968<>\"n/a\", AP968-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ971<>0, IF(AQ968<>\"n/a\", AQ968-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR971<>0, IF(AR968<>\"n/a\", AR968-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS971<>0, IF(AS968<>\"n/a\", AS968-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT971<>0, IF(AT968<>\"n/a\", AT968-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU971<>0, IF(AU968<>\"n/a\", AU968-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV971<>0, IF(AV968<>\"n/a\", AV968-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW971<>0, IF(AW968<>\"n/a\", AW968-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX971<>0, IF(AX968<>\"n/a\", AX968-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY971<>0, IF(AY968<>\"n/a\", AY968-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ971<>0, IF(AZ968<>\"n/a\", AZ968-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA971<>0, IF(BA968<>\"n/a\", BA968-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB971<>0, IF(BB968<>\"n/a\", BB968-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC971<>0, IF(BC968<>\"n/a\", BC968-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD971<>0, IF(BD968<>\"n/a\", BD968-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE971<>0, IF(BE968<>\"n/a\", BE968-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF971<>0, IF(BF968<>\"n/a\", BF968-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG971<>0, IF(BG968<>\"n/a\", BG968-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH971<>0, IF(BH968<>\"n/a\", BH968-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI971<>0, IF(BI968<>\"n/a\", BI968-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ971<>0, IF(BJ968<>\"n/a\", BJ968-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK971<>0, IF(BK968<>\"n/a\", BK968-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL971<>0, IF(BL968<>\"n/a\", BL968-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM971<>0, IF(BM968<>\"n/a\", BM968-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN971<>0, IF(BN968<>\"n/a\", BN968-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO971<>0, IF(BO968<>\"n/a\", BO968-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP971<>0, IF(BP968<>\"n/a\", BP968-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ971<>0, IF(BQ968<>\"n/a\", BQ968-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR971<>0, IF(BR968<>\"n/a\", BR968-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS971<>0, IF(BS968<>\"n/a\", BS968-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT971<>0, IF(BT968<>\"n/a\", BT968-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU971<>0, IF(BU968<>\"n/a\", BU968-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E980)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(K$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:J990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(L$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:K990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(M$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:L990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(N$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:M990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(O$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:N990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(P$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:O990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(Q$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:P990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(R$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:Q990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(S$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:R990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(T$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:S990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(U$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:T990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(V$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:U990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(W$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:V990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(X$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:W990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(Y$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:X990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(Z$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:Y990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AA$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:Z990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AB$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AA990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AC$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AB990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AD$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AC990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AE$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AD990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AF$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AE990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AG$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AF990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AH$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AG990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AI$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AH990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AI990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AK$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AJ990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AL$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AK990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AM$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AL990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AN$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AM990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AO$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AN990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AP$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AO990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AP990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AR$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AQ990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AS$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AR990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AT$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AS990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AU$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AT990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AV$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AU990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AW$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AV990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AX$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AW990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AY$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AX990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AY990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BA$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:AZ990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BB$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BA990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BC$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BB990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BD$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BC990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BE$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BD990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BF$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BE990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BG$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BF990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BH$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BG990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BI$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BH990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BI990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BK$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BJ990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BL$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BK990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BM$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BL990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BN$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BM990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BO$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BN990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BP$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BO990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BP990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BR$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BQ990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BS$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BR990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BT$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BS990)))","v":0},{"$f":"IF(OR(OFFSET($G975, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=0, OFFSET($G976, -$E979, $E980)=\"n/a\"), 0, IF(BU$5<=OFFSET($G976, -$E979, $E980)+$E980, IFERROR(OFFSET($G975, -$E979, $E980)/OFFSET($G976, -$E979, $E980), 0), OFFSET($G975, -$E979, $E980)-SUM($G990:BT990)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>H$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:G1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>I$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:H1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>J$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:I1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>K$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:J1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>L$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:K1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>M$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:L1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>N$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:M1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>O$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:N1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>P$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:O1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>Q$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:P1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>R$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:Q1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>S$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:R1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>T$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:S1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>U$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:T1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>V$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:U1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>W$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:V1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>X$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:W1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>Y$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:X1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>Z$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:Y1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AA$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:Z1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AB$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AA1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AC$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AB1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AD$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AC1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AE$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AD1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AF$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AE1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AG$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AF1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AH$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AG1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AI$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AH1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AJ$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AI1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AK$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AJ1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AL$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AK1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AM$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AL1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AN$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AM1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AO$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AN1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AP$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AO1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AQ$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AP1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AR$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AQ1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AS$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AR1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AT$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AS1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AU$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AT1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AV$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AU1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AW$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AV1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AX$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AW1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AY$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AX1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>AZ$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AY1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BA$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:AZ1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BB$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BA1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BC$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BB1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BD$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BC1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BE$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BD1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BF$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BE1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BG$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BF1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BH$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BG1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BI$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BH1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BJ$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BI1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BK$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BJ1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BL$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BK1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BM$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BL1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BN$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BM1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BO$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BN1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BP$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BO1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BQ$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BP1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BR$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BQ1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BS$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BR1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BT$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BS1007))))","v":0},{"$f":"IF(OFFSET($G998, -$E1007, $E1007)=\"n/a\",0,IF(OFFSET($G998,-$E1007,$E1007)+$E1007>BU$5,IFERROR((OFFSET($G997,-$E1007,$E1007)/(OFFSET($G998,-$E1007,$E1007))),0),(OFFSET($G997,-$E1007,$E1007)-SUM($G1007:BT1007))))","v":0}]
[]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G1031<>0, IF(G1028<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1027)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H1031<>0, IF(H1028<>\"n/a\", H1028-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I1031<>0, IF(I1028<>\"n/a\", I1028-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J1031<>0, IF(J1028<>\"n/a\", J1028-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K1031<>0, IF(K1028<>\"n/a\", K1028-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L1031<>0, IF(L1028<>\"n/a\", L1028-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M1031<>0, IF(M1028<>\"n/a\", M1028-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N1031<>0, IF(N1028<>\"n/a\", N1028-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O1031<>0, IF(O1028<>\"n/a\", O1028-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P1031<>0, IF(P1028<>\"n/a\", P1028-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q1031<>0, IF(Q1028<>\"n/a\", Q1028-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R1031<>0, IF(R1028<>\"n/a\", R1028-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S1031<>0, IF(S1028<>\"n/a\", S1028-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T1031<>0, IF(T1028<>\"n/a\", T1028-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U1031<>0, IF(U1028<>\"n/a\", U1028-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V1031<>0, IF(V1028<>\"n/a\", V1028-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W1031<>0, IF(W1028<>\"n/a\", W1028-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X1031<>0, IF(X1028<>\"n/a\", X1028-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y1031<>0, IF(Y1028<>\"n/a\", Y1028-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z1031<>0, IF(Z1028<>\"n/a\", Z1028-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA1031<>0, IF(AA1028<>\"n/a\", AA1028-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB1031<>0, IF(AB1028<>\"n/a\", AB1028-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC1031<>0, IF(AC1028<>\"n/a\", AC1028-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD1031<>0, IF(AD1028<>\"n/a\", AD1028-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE1031<>0, IF(AE1028<>\"n/a\", AE1028-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF1031<>0, IF(AF1028<>\"n/a\", AF1028-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG1031<>0, IF(AG1028<>\"n/a\", AG1028-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH1031<>0, IF(AH1028<>\"n/a\", AH1028-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI1031<>0, IF(AI1028<>\"n/a\", AI1028-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1031<>0, IF(AJ1028<>\"n/a\", AJ1028-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK1031<>0, IF(AK1028<>\"n/a\", AK1028-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL1031<>0, IF(AL1028<>\"n/a\", AL1028-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM1031<>0, IF(AM1028<>\"n/a\", AM1028-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN1031<>0, IF(AN1028<>\"n/a\", AN1028-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO1031<>0, IF(AO1028<>\"n/a\", AO1028-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP1031<>0, IF(AP1028<>\"n/a\", AP1028-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1031<>0, IF(AQ1028<>\"n/a\", AQ1028-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR1031<>0, IF(AR1028<>\"n/a\", AR1028-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS1031<>0, IF(AS1028<>\"n/a\", AS1028-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT1031<>0, IF(AT1028<>\"n/a\", AT1028-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU1031<>0, IF(AU1028<>\"n/a\", AU1028-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV1031<>0, IF(AV1028<>\"n/a\", AV1028-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW1031<>0, IF(AW1028<>\"n/a\", AW1028-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX1031<>0, IF(AX1028<>\"n/a\", AX1028-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY1031<>0, IF(AY1028<>\"n/a\", AY1028-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1031<>0, IF(AZ1028<>\"n/a\", AZ1028-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA1031<>0, IF(BA1028<>\"n/a\", BA1028-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB1031<>0, IF(BB1028<>\"n/a\", BB1028-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC1031<>0, IF(BC1028<>\"n/a\", BC1028-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD1031<>0, IF(BD1028<>\"n/a\", BD1028-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE1031<>0, IF(BE1028<>\"n/a\", BE1028-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF1031<>0, IF(BF1028<>\"n/a\", BF1028-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG1031<>0, IF(BG1028<>\"n/a\", BG1028-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH1031<>0, IF(BH1028<>\"n/a\", BH1028-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI1031<>0, IF(BI1028<>\"n/a\", BI1028-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1031<>0, IF(BJ1028<>\"n/a\", BJ1028-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK1031<>0, IF(BK1028<>\"n/a\", BK1028-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL1031<>0, IF(BL1028<>\"n/a\", BL1028-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM1031<>0, IF(BM1028<>\"n/a\", BM1028-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN1031<>0, IF(BN1028<>\"n/a\", BN1028-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO1031<>0, IF(BO1028<>\"n/a\", BO1028-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP1031<>0, IF(BP1028<>\"n/a\", BP1028-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1031<>0, IF(BQ1028<>\"n/a\", BQ1028-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR1031<>0, IF(BR1028<>\"n/a\", BR1028-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS1031<>0, IF(BS1028<>\"n/a\", BS1028-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT1031<>0, IF(BT1028<>\"n/a\", BT1028-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU1031<>0, IF(BU1028<>\"n/a\", BU1028-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1039)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(J$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:I1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(K$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:J1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(L$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:K1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(M$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:L1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(N$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:M1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(O$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:N1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(P$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:O1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:P1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(R$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:Q1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(S$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:R1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(T$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:S1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(U$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:T1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(V$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:U1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(W$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:V1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(X$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:W1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:X1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:Y1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:Z1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AA1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AB1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AC1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AD1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AE1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AF1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AG1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AH1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AI1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AJ1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AK1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AL1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AM1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AN1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AO1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AP1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AQ1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AR1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AS1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AT1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AU1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AV1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AW1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AX1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AY1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:AZ1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BA1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BB1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BC1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BD1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BE1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BF1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BG1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BH1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BI1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BJ1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BK1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BL1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BM1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BN1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BO1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BP1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BQ1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BR1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BS1049)))","v":0},{"$f":"IF(OR(OFFSET($G1034, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=0, OFFSET($G1035, -$E1038, $E1039)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1035, -$E1038, $E1039)+$E1039, IFERROR(OFFSET($G1034, -$E1038, $E1039)/OFFSET($G1035, -$E1038, $E1039), 0), OFFSET($G1034, -$E1038, $E1039)-SUM($G1049:BT1049)))","v":0}]
[]
[null,null,null,null,{"$f":"E1067+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1068)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>I$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:H1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>J$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:I1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>K$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:J1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>L$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:K1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>M$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:L1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>N$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:M1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>O$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:N1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>P$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:O1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>Q$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:P1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>R$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:Q1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>S$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:R1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>T$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:S1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>U$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:T1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>V$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:U1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>W$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:V1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>X$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:W1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>Y$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:X1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>Z$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:Y1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AA$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:Z1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AB$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AA1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AC$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AB1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AD$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AC1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AE$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AD1068))))","v":5.6696556576110385E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AF$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AE1068))))","v":3.6286809099403683E-3},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AG$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AF1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AH$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AG1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AI$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AH1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AJ$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AI1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AK$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AJ1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AL$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AK1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AM$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AL1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AN$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AM1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AO$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AN1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AP$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AO1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AQ$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AP1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AR$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AQ1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AS$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AR1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AT$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AS1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AU$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AT1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AV$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AU1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AW$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AV1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AX$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AW1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AY$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AX1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>AZ$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AY1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BA$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:AZ1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BB$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BA1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BC$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BB1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BD$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BC1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BE$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BD1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BF$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BE1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BG$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BF1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BH$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BG1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BI$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BH1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BJ$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BI1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BK$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BJ1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BL$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BK1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BM$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BL1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BN$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BM1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BO$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BN1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BP$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BO1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BQ$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BP1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BR$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BQ1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BS$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BR1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BT$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BS1068))))","v":0},{"$f":"IF(OFFSET($G1059, -$E1068, $E1068)=\"n/a\",0,IF(OFFSET($G1059,-$E1068,$E1068)+$E1068>BU$5,IFERROR((OFFSET($G1058,-$E1068,$E1068)/(OFFSET($G1059,-$E1068,$E1068))),0),(OFFSET($G1058,-$E1068,$E1068)-SUM($G1068:BT1068))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1071)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(L$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:K1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(M$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:L1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(N$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:M1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(O$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:N1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(P$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:O1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:P1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(R$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:Q1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(S$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:R1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(T$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:S1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(U$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:T1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(V$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:U1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(W$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:V1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(X$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:W1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:X1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:Y1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:Z1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AA1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AB1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AC1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AD1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AE1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AF1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AG1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AH1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AI1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AJ1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AK1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AL1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AM1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AN1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AO1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AP1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AQ1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AR1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AS1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AT1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AU1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AV1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AW1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AX1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AY1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:AZ1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BA1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BB1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BC1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BD1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BE1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BF1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BG1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BH1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BI1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BJ1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BK1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BL1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BM1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BN1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BO1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BP1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BQ1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BR1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BS1081)))","v":0},{"$f":"IF(OR(OFFSET($G1066, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=0, OFFSET($G1067, -$E1070, $E1071)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1067, -$E1070, $E1071)+$E1071, IFERROR(OFFSET($G1066, -$E1070, $E1071)/OFFSET($G1067, -$E1070, $E1071), 0), OFFSET($G1066, -$E1070, $E1071)-SUM($G1081:BT1081)))","v":0}]
[null,null,null,null,{"$f":"E1057+1","v":37},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1087)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1087)-INDEX('RAB input'!H$79:H$128,$E1087)-INDEX('RAB input'!H$133:H$182,$E1087))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":4.8981164163208648},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1087)-INDEX('RAB input'!I$79:I$128,$E1087)-INDEX('RAB input'!I$133:I$182,$E1087))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":6.1586223227115928},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1087)-INDEX('RAB input'!J$79:J$128,$E1087)-INDEX('RAB input'!J$133:J$182,$E1087))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":12.523749679233863},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1087)-INDEX('RAB input'!K$79:K$128,$E1087)-INDEX('RAB input'!K$133:K$182,$E1087))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":43.981115023432693},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1087)-INDEX('RAB input'!L$79:L$128,$E1087)-INDEX('RAB input'!L$133:L$182,$E1087))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":11.89731670975455},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1087)-INDEX('RAB input'!M$79:M$128,$E1087)-INDEX('RAB input'!M$133:M$182,$E1087))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1087)-INDEX('RAB input'!N$79:N$128,$E1087)-INDEX('RAB input'!N$133:N$182,$E1087))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1087)-INDEX('RAB input'!O$79:O$128,$E1087)-INDEX('RAB input'!O$133:O$182,$E1087))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1087)-INDEX('RAB input'!P$79:P$128,$E1087)-INDEX('RAB input'!P$133:P$182,$E1087))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1087)-INDEX('RAB input'!Q$79:Q$128,$E1087)-INDEX('RAB input'!Q$133:Q$182,$E1087))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1087)-INDEX('RAB input'!R$79:R$128,$E1087)-INDEX('RAB input'!R$133:R$182,$E1087))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1087)-INDEX('RAB input'!S$79:S$128,$E1087)-INDEX('RAB input'!S$133:S$182,$E1087))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1087)-INDEX('RAB input'!T$79:T$128,$E1087)-INDEX('RAB input'!T$133:T$182,$E1087))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1087)-INDEX('RAB input'!U$79:U$128,$E1087)-INDEX('RAB input'!U$133:U$182,$E1087))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1087)-INDEX('RAB input'!V$79:V$128,$E1087)-INDEX('RAB input'!V$133:V$182,$E1087))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1087)-INDEX('RAB input'!W$79:W$128,$E1087)-INDEX('RAB input'!W$133:W$182,$E1087))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1087)-INDEX('RAB input'!X$79:X$128,$E1087)-INDEX('RAB input'!X$133:X$182,$E1087))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1087)-INDEX('RAB input'!Y$79:Y$128,$E1087)-INDEX('RAB input'!Y$133:Y$182,$E1087))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1087)-INDEX('RAB input'!Z$79:Z$128,$E1087)-INDEX('RAB input'!Z$133:Z$182,$E1087))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1087)-INDEX('RAB input'!AA$79:AA$128,$E1087)-INDEX('RAB input'!AA$133:AA$182,$E1087))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1087)-INDEX('RAB input'!AB$79:AB$128,$E1087)-INDEX('RAB input'!AB$133:AB$182,$E1087))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1087)-INDEX('RAB input'!AC$79:AC$128,$E1087)-INDEX('RAB input'!AC$133:AC$182,$E1087))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1087)-INDEX('RAB input'!AD$79:AD$128,$E1087)-INDEX('RAB input'!AD$133:AD$182,$E1087))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1087)-INDEX('RAB input'!AE$79:AE$128,$E1087)-INDEX('RAB input'!AE$133:AE$182,$E1087))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1087)-INDEX('RAB input'!AF$79:AF$128,$E1087)-INDEX('RAB input'!AF$133:AF$182,$E1087))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1087)-INDEX('RAB input'!AG$79:AG$128,$E1087)-INDEX('RAB input'!AG$133:AG$182,$E1087))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1087)-INDEX('RAB input'!AH$79:AH$128,$E1087)-INDEX('RAB input'!AH$133:AH$182,$E1087))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1087)-INDEX('RAB input'!AI$79:AI$128,$E1087)-INDEX('RAB input'!AI$133:AI$182,$E1087))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1087)-INDEX('RAB input'!AJ$79:AJ$128,$E1087)-INDEX('RAB input'!AJ$133:AJ$182,$E1087))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1087)-INDEX('RAB input'!AK$79:AK$128,$E1087)-INDEX('RAB input'!AK$133:AK$182,$E1087))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1087)-INDEX('RAB input'!AL$79:AL$128,$E1087)-INDEX('RAB input'!AL$133:AL$182,$E1087))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1087)-INDEX('RAB input'!AM$79:AM$128,$E1087)-INDEX('RAB input'!AM$133:AM$182,$E1087))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1087)-INDEX('RAB input'!AN$79:AN$128,$E1087)-INDEX('RAB input'!AN$133:AN$182,$E1087))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1087)-INDEX('RAB input'!AO$79:AO$128,$E1087)-INDEX('RAB input'!AO$133:AO$182,$E1087))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1087)-INDEX('RAB input'!AP$79:AP$128,$E1087)-INDEX('RAB input'!AP$133:AP$182,$E1087))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1087)-INDEX('RAB input'!AQ$79:AQ$128,$E1087)-INDEX('RAB input'!AQ$133:AQ$182,$E1087))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1087)-INDEX('RAB input'!AR$79:AR$128,$E1087)-INDEX('RAB input'!AR$133:AR$182,$E1087))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1087)-INDEX('RAB input'!AS$79:AS$128,$E1087)-INDEX('RAB input'!AS$133:AS$182,$E1087))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1087)-INDEX('RAB input'!AT$79:AT$128,$E1087)-INDEX('RAB input'!AT$133:AT$182,$E1087))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1087)-INDEX('RAB input'!AU$79:AU$128,$E1087)-INDEX('RAB input'!AU$133:AU$182,$E1087))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1087)-INDEX('RAB input'!AV$79:AV$128,$E1087)-INDEX('RAB input'!AV$133:AV$182,$E1087))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1087)-INDEX('RAB input'!AW$79:AW$128,$E1087)-INDEX('RAB input'!AW$133:AW$182,$E1087))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1087)-INDEX('RAB input'!AX$79:AX$128,$E1087)-INDEX('RAB input'!AX$133:AX$182,$E1087))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1087)-INDEX('RAB input'!AY$79:AY$128,$E1087)-INDEX('RAB input'!AY$133:AY$182,$E1087))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1087)-INDEX('RAB input'!AZ$79:AZ$128,$E1087)-INDEX('RAB input'!AZ$133:AZ$182,$E1087))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1087)-INDEX('RAB input'!BA$79:BA$128,$E1087)-INDEX('RAB input'!BA$133:BA$182,$E1087))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1087)-INDEX('RAB input'!BB$79:BB$128,$E1087)-INDEX('RAB input'!BB$133:BB$182,$E1087))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1087)-INDEX('RAB input'!BC$79:BC$128,$E1087)-INDEX('RAB input'!BC$133:BC$182,$E1087))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1087)-INDEX('RAB input'!BD$79:BD$128,$E1087)-INDEX('RAB input'!BD$133:BD$182,$E1087))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1087)-INDEX('RAB input'!BE$79:BE$128,$E1087)-INDEX('RAB input'!BE$133:BE$182,$E1087))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1087)-INDEX('RAB input'!BF$79:BF$128,$E1087)-INDEX('RAB input'!BF$133:BF$182,$E1087))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1087)-INDEX('RAB input'!BG$79:BG$128,$E1087)-INDEX('RAB input'!BG$133:BG$182,$E1087))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1087)-INDEX('RAB input'!BH$79:BH$128,$E1087)-INDEX('RAB input'!BH$133:BH$182,$E1087))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1087)-INDEX('RAB input'!BI$79:BI$128,$E1087)-INDEX('RAB input'!BI$133:BI$182,$E1087))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1087)-INDEX('RAB input'!BJ$79:BJ$128,$E1087)-INDEX('RAB input'!BJ$133:BJ$182,$E1087))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1087)-INDEX('RAB input'!BK$79:BK$128,$E1087)-INDEX('RAB input'!BK$133:BK$182,$E1087))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1087)-INDEX('RAB input'!BL$79:BL$128,$E1087)-INDEX('RAB input'!BL$133:BL$182,$E1087))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1087)-INDEX('RAB input'!BM$79:BM$128,$E1087)-INDEX('RAB input'!BM$133:BM$182,$E1087))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1087)-INDEX('RAB input'!BN$79:BN$128,$E1087)-INDEX('RAB input'!BN$133:BN$182,$E1087))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1087)-INDEX('RAB input'!BO$79:BO$128,$E1087)-INDEX('RAB input'!BO$133:BO$182,$E1087))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1087)-INDEX('RAB input'!BP$79:BP$128,$E1087)-INDEX('RAB input'!BP$133:BP$182,$E1087))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1087)-INDEX('RAB input'!BQ$79:BQ$128,$E1087)-INDEX('RAB input'!BQ$133:BQ$182,$E1087))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1087)-INDEX('RAB input'!BR$79:BR$128,$E1087)-INDEX('RAB input'!BR$133:BR$182,$E1087))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1087)-INDEX('RAB input'!BS$79:BS$128,$E1087)-INDEX('RAB input'!BS$133:BS$182,$E1087))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1087)-INDEX('RAB input'!BT$79:BT$128,$E1087)-INDEX('RAB input'!BT$133:BT$182,$E1087))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1087)-INDEX('RAB input'!BU$79:BU$128,$E1087)-INDEX('RAB input'!BU$133:BU$182,$E1087))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>H$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:G1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>I$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:H1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>J$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:I1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>K$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:J1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>L$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:K1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>M$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:L1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>N$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:M1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>O$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:N1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>P$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:O1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>Q$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:P1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>R$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:Q1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>S$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:R1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>T$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:S1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>U$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:T1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>V$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:U1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>W$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:V1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>X$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:W1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>Y$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:X1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>Z$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:Y1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AA$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:Z1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AB$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AA1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AC$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AB1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AD$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AC1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AE$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AD1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AF$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AE1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AG$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AF1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AH$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AG1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AI$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AH1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AJ$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AI1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AK$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AJ1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AL$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AK1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AM$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AL1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AN$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AM1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AO$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AN1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AP$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AO1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AQ$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AP1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AR$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AQ1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AS$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AR1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AT$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AS1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AU$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AT1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AV$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AU1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AW$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AV1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AX$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AW1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AY$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AX1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>AZ$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AY1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BA$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:AZ1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BB$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BA1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BC$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BB1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BD$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BC1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BE$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BD1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BF$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BE1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BG$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BF1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BH$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BG1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BI$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BH1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BJ$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BI1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BK$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BJ1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BL$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BK1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BM$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BL1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BN$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BM1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BO$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BN1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BP$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BO1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BQ$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BP1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BR$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BQ1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BS$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BR1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BT$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BS1097))))","v":0},{"$f":"IF(OFFSET($G1088, -$E1097, $E1097)=\"n/a\",0,IF(OFFSET($G1088,-$E1097,$E1097)+$E1097>BU$5,IFERROR((OFFSET($G1087,-$E1097,$E1097)/(OFFSET($G1088,-$E1097,$E1097))),0),(OFFSET($G1087,-$E1097,$E1097)-SUM($G1097:BT1097))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1087, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Information & Communication Technology - depreciation"},null,{"$f":"SUM(H1097:H1113)","v":0},0.97962328326417292,2.2113477478064913,4.7160976836532633,13.512320688339802,15.891784030290712,14.912160747026538,13.680436282484221,11.175686346637448,2.3794633419509097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1097:AN1113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1097:BT1113)","v":0},{"$f":"SUM(BU1097:BU1113)","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E1117)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E1117)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E1117)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E1117)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E1117)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E1117)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E1117)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E1117)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E1117)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E1117)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E1117)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E1117)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E1117)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E1117)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E1117)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E1117)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E1117)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E1117)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E1117)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E1117)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E1117)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E1117)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E1117)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E1117)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E1117)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E1117)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E1117)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E1117)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E1117)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E1117)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E1117)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E1117)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E1117)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E1117)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E1117)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E1117)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E1117)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E1117)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E1117)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E1117)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E1117)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E1117)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E1117)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E1117)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E1117)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E1117)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E1117)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E1117)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E1117)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E1117)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E1117)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E1117)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E1117)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E1117)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E1117)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E1117)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E1117)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E1117)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E1117)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E1117)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E1117)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E1117)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E1117)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E1117)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E1117)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E1117)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E1117)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,{"$f":"E1128+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1129)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>J$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:I1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>K$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:J1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>L$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:K1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>M$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:L1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>N$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:M1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>O$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:N1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>P$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:O1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>Q$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:P1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>R$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:Q1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>S$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:R1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>T$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:S1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>U$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:T1129))))","v":0.19728099132877461},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>V$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:U1129))))","v":0.19728099132877475},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>W$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:V1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>X$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:W1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>Y$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:X1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>Z$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:Y1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AA$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:Z1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AB$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AA1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AC$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AB1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AD$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AC1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AE$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AD1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AF$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AE1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AG$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AF1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AH$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AG1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AI$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AH1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AJ$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AI1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AK$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AJ1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AL$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AK1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AM$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AL1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AN$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AM1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AO$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AN1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AP$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AO1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AQ$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AP1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AR$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AQ1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AS$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AR1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AT$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AS1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AU$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AT1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AV$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AU1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AW$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AV1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AX$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AW1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AY$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AX1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>AZ$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AY1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BA$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:AZ1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BB$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BA1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BC$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BB1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BD$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BC1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BE$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BD1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BF$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BE1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BG$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BF1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BH$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BG1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BI$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BH1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BJ$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BI1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BK$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BJ1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BL$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BK1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BM$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BL1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BN$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BM1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BO$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BN1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BP$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BO1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BQ$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BP1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BR$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BQ1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BS$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BR1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BT$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BS1129))))","v":0},{"$f":"IF(OFFSET($G1120, -$E1129, $E1129)=\"n/a\",0,IF(OFFSET($G1120,-$E1129,$E1129)+$E1129>BU$5,IFERROR((OFFSET($G1119,-$E1129,$E1129)/(OFFSET($G1120,-$E1129,$E1129))),0),(OFFSET($G1119,-$E1129,$E1129)-SUM($G1129:BT1129))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1147","v":"Asset class 39"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1147, 'RAB input'!$D$25:$D$74, 0))","v":"Motor Vehicles"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E1161+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1162)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>M$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:L1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>N$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:M1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>O$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:N1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>P$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:O1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>Q$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:P1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>R$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:Q1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>S$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:R1162))))","v":0.25772062491016495},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>T$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:S1162))))","v":0.25772062491016512},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>U$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:T1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>V$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:U1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>W$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:V1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>X$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:W1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>Y$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:X1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>Z$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:Y1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AA$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:Z1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AB$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AA1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AC$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AB1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AD$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AC1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AE$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AD1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AF$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AE1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AG$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AF1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AH$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AG1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AI$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AH1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AJ$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AI1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AK$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AJ1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AL$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AK1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AM$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AL1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AN$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AM1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AO$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AN1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AP$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AO1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AQ$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AP1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AR$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AQ1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AS$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AR1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AT$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AS1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AU$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AT1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AV$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AU1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AW$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AV1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AX$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AW1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AY$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AX1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>AZ$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AY1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BA$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:AZ1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BB$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BA1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BC$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BB1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BD$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BC1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BE$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BD1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BF$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BE1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BG$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BF1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BH$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BG1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BI$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BH1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BJ$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BI1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BK$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BJ1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BL$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BK1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BM$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BL1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BN$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BM1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BO$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BN1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BP$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BO1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BQ$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BP1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BR$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BQ1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BS$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BR1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BT$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BS1162))))","v":0},{"$f":"IF(OFFSET($G1153, -$E1162, $E1162)=\"n/a\",0,IF(OFFSET($G1153,-$E1162,$E1162)+$E1162>BU$5,IFERROR((OFFSET($G1152,-$E1162,$E1162)/(OFFSET($G1153,-$E1162,$E1162))),0),(OFFSET($G1152,-$E1162,$E1162)-SUM($G1162:BT1162))))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1179<>0, IF(G1178<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1177)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1179<>0, IF(H1178<>\"n/a\", H1178-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1179<>0, IF(I1178<>\"n/a\", I1178-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1179<>0, IF(J1178<>\"n/a\", J1178-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1179<>0, IF(K1178<>\"n/a\", K1178-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1179<>0, IF(L1178<>\"n/a\", L1178-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1179<>0, IF(M1178<>\"n/a\", M1178-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1179<>0, IF(N1178<>\"n/a\", N1178-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1179<>0, IF(O1178<>\"n/a\", O1178-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1179<>0, IF(P1178<>\"n/a\", P1178-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1179<>0, IF(Q1178<>\"n/a\", Q1178-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1179<>0, IF(R1178<>\"n/a\", R1178-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1179<>0, IF(S1178<>\"n/a\", S1178-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1179<>0, IF(T1178<>\"n/a\", T1178-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1179<>0, IF(U1178<>\"n/a\", U1178-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1179<>0, IF(V1178<>\"n/a\", V1178-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1179<>0, IF(W1178<>\"n/a\", W1178-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1179<>0, IF(X1178<>\"n/a\", X1178-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1179<>0, IF(Y1178<>\"n/a\", Y1178-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1179<>0, IF(Z1178<>\"n/a\", Z1178-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1179<>0, IF(AA1178<>\"n/a\", AA1178-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1179<>0, IF(AB1178<>\"n/a\", AB1178-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1179<>0, IF(AC1178<>\"n/a\", AC1178-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1179<>0, IF(AD1178<>\"n/a\", AD1178-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1179<>0, IF(AE1178<>\"n/a\", AE1178-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1179<>0, IF(AF1178<>\"n/a\", AF1178-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1179<>0, IF(AG1178<>\"n/a\", AG1178-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1179<>0, IF(AH1178<>\"n/a\", AH1178-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1179<>0, IF(AI1178<>\"n/a\", AI1178-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1179<>0, IF(AJ1178<>\"n/a\", AJ1178-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1179<>0, IF(AK1178<>\"n/a\", AK1178-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1179<>0, IF(AL1178<>\"n/a\", AL1178-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1179<>0, IF(AM1178<>\"n/a\", AM1178-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1179<>0, IF(AN1178<>\"n/a\", AN1178-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1179<>0, IF(AO1178<>\"n/a\", AO1178-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1179<>0, IF(AP1178<>\"n/a\", AP1178-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1179<>0, IF(AQ1178<>\"n/a\", AQ1178-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1179<>0, IF(AR1178<>\"n/a\", AR1178-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1179<>0, IF(AS1178<>\"n/a\", AS1178-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1179<>0, IF(AT1178<>\"n/a\", AT1178-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1179<>0, IF(AU1178<>\"n/a\", AU1178-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1179<>0, IF(AV1178<>\"n/a\", AV1178-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1179<>0, IF(AW1178<>\"n/a\", AW1178-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1179<>0, IF(AX1178<>\"n/a\", AX1178-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1179<>0, IF(AY1178<>\"n/a\", AY1178-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1179<>0, IF(AZ1178<>\"n/a\", AZ1178-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1179<>0, IF(BA1178<>\"n/a\", BA1178-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1179<>0, IF(BB1178<>\"n/a\", BB1178-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1179<>0, IF(BC1178<>\"n/a\", BC1178-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1179<>0, IF(BD1178<>\"n/a\", BD1178-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1179<>0, IF(BE1178<>\"n/a\", BE1178-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1179<>0, IF(BF1178<>\"n/a\", BF1178-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1179<>0, IF(BG1178<>\"n/a\", BG1178-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1179<>0, IF(BH1178<>\"n/a\", BH1178-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1179<>0, IF(BI1178<>\"n/a\", BI1178-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1179<>0, IF(BJ1178<>\"n/a\", BJ1178-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1179<>0, IF(BK1178<>\"n/a\", BK1178-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1179<>0, IF(BL1178<>\"n/a\", BL1178-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1179<>0, IF(BM1178<>\"n/a\", BM1178-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1179<>0, IF(BN1178<>\"n/a\", BN1178-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1179<>0, IF(BO1178<>\"n/a\", BO1178-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1179<>0, IF(BP1178<>\"n/a\", BP1178-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1179<>0, IF(BQ1178<>\"n/a\", BQ1178-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1179<>0, IF(BR1178<>\"n/a\", BR1178-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1179<>0, IF(BS1178<>\"n/a\", BS1178-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1179<>0, IF(BT1178<>\"n/a\", BT1178-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1179<>0, IF(BU1178<>\"n/a\", BU1178-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E1187+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1188)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>I$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:H1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>J$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:I1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>K$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:J1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>L$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:K1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>M$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:L1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>N$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:M1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>O$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:N1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>P$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:O1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>Q$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:P1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>R$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:Q1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>S$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:R1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>T$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:S1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>U$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:T1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>V$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:U1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>W$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:V1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>X$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:W1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>Y$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:X1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>Z$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:Y1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AA$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:Z1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AB$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AA1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AC$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AB1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AD$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AC1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AE$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AD1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AF$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AE1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AG$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AF1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AH$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AG1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AI$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AH1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AJ$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AI1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AK$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AJ1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AL$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AK1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AM$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AL1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AN$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AM1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AO$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AN1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AP$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AO1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AQ$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AP1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AR$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AQ1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AS$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AR1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AT$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AS1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AU$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AT1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AV$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AU1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AW$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AV1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AX$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AW1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AY$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AX1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>AZ$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AY1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BA$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:AZ1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BB$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BA1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BC$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BB1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BD$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BC1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BE$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BD1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BF$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BE1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BG$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BF1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BH$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BG1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BI$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BH1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BJ$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BI1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BK$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BJ1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BL$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BK1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BM$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BL1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BN$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BM1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BO$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BN1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BP$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BO1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BQ$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BP1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BR$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BQ1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BS$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BR1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BT$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BS1188))))","v":0},{"$f":"IF(OFFSET($G1179, -$E1188, $E1188)=\"n/a\",0,IF(OFFSET($G1179,-$E1188,$E1188)+$E1188>BU$5,IFERROR((OFFSET($G1178,-$E1188,$E1188)/(OFFSET($G1179,-$E1188,$E1188))),0),(OFFSET($G1178,-$E1188,$E1188)-SUM($G1188:BT1188))))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1177, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Short Term Leases - depreciation"},null,{"$f":"SUM(H1187:H1203)","v":0},0,0,0,0,3.921345360711161,3.921345360711161,3.921345360711161,2.3305116147998053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1187:AN1203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1187:BT1203)","v":0},{"$f":"SUM(BU1187:BU1203)","v":0}]
[null,null,null,null,{"$f":"E1218+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1219)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>J$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:I1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>K$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:J1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>L$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:K1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>M$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:L1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>N$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:M1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>O$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:N1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>P$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:O1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>Q$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:P1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>R$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:Q1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>S$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:R1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>T$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:S1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>U$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:T1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>V$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:U1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>W$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:V1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>X$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:W1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>Y$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:X1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>Z$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:Y1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AA$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:Z1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AB$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AA1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AC$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AB1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AD$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AC1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AE$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AD1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AF$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AE1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AG$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AF1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AH$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AG1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AI$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AH1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AJ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AI1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AK$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AJ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AL$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AK1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AM$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AL1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AN$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AM1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AO$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AN1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AP$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AO1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AQ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AP1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AR$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AQ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AS$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AR1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AT$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AS1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AU$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AT1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AV$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AU1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AW$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AV1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AX$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AW1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AY$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AX1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AZ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AY1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BA$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AZ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BB$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BA1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BC$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BB1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BD$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BC1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BE$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BD1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BF$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BE1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BG$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BF1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BH$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BG1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BI$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BH1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BJ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BI1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BK$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BJ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BL$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BK1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BM$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BL1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BN$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BM1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BO$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BN1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BP$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BO1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BQ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BP1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BR$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BQ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BS$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BR1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BT$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BS1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BU$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BT1219))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1237","v":"Asset class 42"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1237, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1269<>0, IF(G1268<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1267)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1269<>0, IF(H1268<>\"n/a\", H1268-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1269<>0, IF(I1268<>\"n/a\", I1268-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1269<>0, IF(J1268<>\"n/a\", J1268-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1269<>0, IF(K1268<>\"n/a\", K1268-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1269<>0, IF(L1268<>\"n/a\", L1268-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1269<>0, IF(M1268<>\"n/a\", M1268-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1269<>0, IF(N1268<>\"n/a\", N1268-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1269<>0, IF(O1268<>\"n/a\", O1268-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1269<>0, IF(P1268<>\"n/a\", P1268-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1269<>0, IF(Q1268<>\"n/a\", Q1268-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1269<>0, IF(R1268<>\"n/a\", R1268-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1269<>0, IF(S1268<>\"n/a\", S1268-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1269<>0, IF(T1268<>\"n/a\", T1268-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1269<>0, IF(U1268<>\"n/a\", U1268-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1269<>0, IF(V1268<>\"n/a\", V1268-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1269<>0, IF(W1268<>\"n/a\", W1268-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1269<>0, IF(X1268<>\"n/a\", X1268-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1269<>0, IF(Y1268<>\"n/a\", Y1268-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1269<>0, IF(Z1268<>\"n/a\", Z1268-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1269<>0, IF(AA1268<>\"n/a\", AA1268-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1269<>0, IF(AB1268<>\"n/a\", AB1268-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1269<>0, IF(AC1268<>\"n/a\", AC1268-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1269<>0, IF(AD1268<>\"n/a\", AD1268-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1269<>0, IF(AE1268<>\"n/a\", AE1268-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1269<>0, IF(AF1268<>\"n/a\", AF1268-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1269<>0, IF(AG1268<>\"n/a\", AG1268-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1269<>0, IF(AH1268<>\"n/a\", AH1268-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1269<>0, IF(AI1268<>\"n/a\", AI1268-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1269<>0, IF(AJ1268<>\"n/a\", AJ1268-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1269<>0, IF(AK1268<>\"n/a\", AK1268-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1269<>0, IF(AL1268<>\"n/a\", AL1268-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1269<>0, IF(AM1268<>\"n/a\", AM1268-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1269<>0, IF(AN1268<>\"n/a\", AN1268-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1269<>0, IF(AO1268<>\"n/a\", AO1268-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1269<>0, IF(AP1268<>\"n/a\", AP1268-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1269<>0, IF(AQ1268<>\"n/a\", AQ1268-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1269<>0, IF(AR1268<>\"n/a\", AR1268-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1269<>0, IF(AS1268<>\"n/a\", AS1268-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1269<>0, IF(AT1268<>\"n/a\", AT1268-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1269<>0, IF(AU1268<>\"n/a\", AU1268-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1269<>0, IF(AV1268<>\"n/a\", AV1268-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1269<>0, IF(AW1268<>\"n/a\", AW1268-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1269<>0, IF(AX1268<>\"n/a\", AX1268-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1269<>0, IF(AY1268<>\"n/a\", AY1268-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1269<>0, IF(AZ1268<>\"n/a\", AZ1268-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1269<>0, IF(BA1268<>\"n/a\", BA1268-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1269<>0, IF(BB1268<>\"n/a\", BB1268-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1269<>0, IF(BC1268<>\"n/a\", BC1268-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1269<>0, IF(BD1268<>\"n/a\", BD1268-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1269<>0, IF(BE1268<>\"n/a\", BE1268-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1269<>0, IF(BF1268<>\"n/a\", BF1268-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1269<>0, IF(BG1268<>\"n/a\", BG1268-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1269<>0, IF(BH1268<>\"n/a\", BH1268-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1269<>0, IF(BI1268<>\"n/a\", BI1268-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1269<>0, IF(BJ1268<>\"n/a\", BJ1268-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1269<>0, IF(BK1268<>\"n/a\", BK1268-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1269<>0, IF(BL1268<>\"n/a\", BL1268-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1269<>0, IF(BM1268<>\"n/a\", BM1268-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1269<>0, IF(BN1268<>\"n/a\", BN1268-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1269<>0, IF(BO1268<>\"n/a\", BO1268-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1269<>0, IF(BP1268<>\"n/a\", BP1268-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1269<>0, IF(BQ1268<>\"n/a\", BQ1268-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1269<>0, IF(BR1268<>\"n/a\", BR1268-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1269<>0, IF(BS1268<>\"n/a\", BS1268-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1269<>0, IF(BT1268<>\"n/a\", BT1268-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1269<>0, IF(BU1268<>\"n/a\", BU1268-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E1282","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1284)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=M$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:L1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:L1285)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:L1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=N$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:M1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:M1285)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:M1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=O$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:N1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:N1285)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:N1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=P$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:O1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:O1285)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:O1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=Q$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:P1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:P1285)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:P1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=R$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:Q1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:Q1285)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:Q1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=S$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:R1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:R1285)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:R1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=T$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:S1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:S1285)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:S1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=U$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:T1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:T1285)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:T1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=V$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:U1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:U1285)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:U1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=W$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:V1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:V1285)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:V1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=X$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:W1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:W1285)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:W1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=Y$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:X1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:X1285)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:X1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=Z$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:Y1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:Y1285)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:Y1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AA$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:Z1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:Z1285)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:Z1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AB$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AA1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AA1285)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AA1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AC$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AB1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AB1285)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AB1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AD$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AC1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AC1285)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AC1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AE$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AD1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AD1285)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AD1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AF$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AE1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AE1285)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AE1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AG$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AF1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AF1285)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AF1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AH$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AG1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AG1285)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AG1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AI$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AH1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AH1285)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AH1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AJ$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AI1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AI1285)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AI1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AK$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AJ1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AJ1285)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AJ1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AL$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AK1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AK1285)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AK1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AM$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AL1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AL1285)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AL1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AN$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AM1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AM1285)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AM1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AO$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AN1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AN1285)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AN1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AP$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AO1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AO1285)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AO1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AQ$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AP1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AP1285)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AP1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AR$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AQ1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AQ1285)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AQ1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AS$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AR1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AR1285)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AR1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AT$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AS1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AS1285)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AS1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AU$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AT1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AT1285)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AT1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AV$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AU1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AU1285)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AU1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AW$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AV1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AV1285)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AV1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AX$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AW1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AW1285)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AW1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AY$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AX1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AX1285)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AX1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=AZ$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AY1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AY1285)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AY1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BA$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:AZ1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AZ1285)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:AZ1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BB$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BA1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BA1285)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BA1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BC$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BB1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BB1285)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BB1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BD$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BC1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BC1285)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BC1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BE$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BD1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BD1285)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BD1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BF$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BE1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BE1285)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BE1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BG$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BF1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BF1285)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BF1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BH$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BG1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BG1285)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BG1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BI$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BH1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BH1285)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BH1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BJ$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BI1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BI1285)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BI1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BK$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BJ1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BJ1285)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BJ1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BL$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BK1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BK1285)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BK1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BM$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BL1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BL1285)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BL1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BN$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BM1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BM1285)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BM1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BO$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BN1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BN1285)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BN1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BP$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BO1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BO1285)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BO1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BQ$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BP1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BP1285)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BP1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BR$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BQ1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BQ1285)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BQ1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BS$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BR1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BR1285)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BR1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BT$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BS1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BS1285)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BS1285)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1284)+$E1277>=BU$5, 0,\nIF(AND(OFFSET($G1269, -$E1277, $E1284)<>0, OFFSET($G1271, -$E1277, $E1284)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)-SUM($G1285:BT1285)),\nIF(AND(OFFSET($G1269, -$E1277, $E1284)=0, OFFSET($G1271, -$E1277, $E1284)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1272, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BT1285)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1284)<OFFSET($G1270, -$E1277, $E1284)+$E1284, IFERROR(OFFSET($G1269, -$E1277, $E1284)/OFFSET($G1270, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)/OFFSET($G1272, -$E1277, $E1284), 0), OFFSET($G1269, -$E1277, $E1284)+OFFSET($G1271, -$E1277, $E1284)-SUM($G1285:BT1285)))))), 0)","v":0}]
[]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1297)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1297)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1297)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1297)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1297)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1297)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1297)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1297)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1297)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1297)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1297)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1297)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1297)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1297)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1297)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1297)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1297)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1297)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1297)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1297)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1297)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1297)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1297)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1297)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1297)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1297)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1297)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1297)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1297)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1297)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1297)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1297)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1297)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1297)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1297)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1297)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1297)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1297)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1297)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1297)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1297)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1297)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1297)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1297)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1297)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1297)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1297)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1297)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1297)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1297)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1297)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1297)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1297)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1297)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1297)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1297)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1297)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1297)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1297)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1297)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1297)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1297)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1297)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1297)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1297)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1297)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1297)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1312)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(M$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:L1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(N$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:M1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(O$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:N1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(P$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:O1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:P1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(R$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:Q1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(S$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:R1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(T$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:S1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(U$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:T1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(V$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:U1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(W$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:V1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(X$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:W1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:X1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:Y1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:Z1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AA1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AB1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AC1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AD1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AE1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AF1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AG1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AH1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AI1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AJ1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AK1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AL1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AM1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AN1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AO1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AP1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AQ1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AR1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AS1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AT1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AU1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AV1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AW1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AX1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AY1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:AZ1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BA1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BB1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BC1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BD1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BE1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BF1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BG1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BH1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BI1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BJ1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BK1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BL1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BM1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BN1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BO1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BP1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BQ1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BR1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BS1322)))","v":0},{"$f":"IF(OR(OFFSET($G1307, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=0, OFFSET($G1308, -$E1311, $E1312)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1308, -$E1311, $E1312)+$E1312, IFERROR(OFFSET($G1307, -$E1311, $E1312)/OFFSET($G1308, -$E1311, $E1312), 0), OFFSET($G1307, -$E1311, $E1312)-SUM($G1322:BT1322)))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1327)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1327)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1327)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1327)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1327)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1327)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1327)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1327)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1327)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1327)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1327)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1327)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1327)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1327)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1327)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1327)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1327)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1327)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1327)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1327)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1327)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1327)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1327)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1327)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1327)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1327)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1327)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1327)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1327)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1327)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1327)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1327)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1327)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1327)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1327)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1327)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1327)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1327)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1327)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1327)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1327)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1327)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1327)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1327)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1327)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1327)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1327)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1327)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1327)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1327)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1327)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1327)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1327)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1327)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1327)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1327)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1327)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1327)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1327)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1327)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1327)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1327)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1327)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1327)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1327)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1327)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1327)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1327)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1327)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1327)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1327)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1327)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1327)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1327)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1327)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1327)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1327)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1327)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1327)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1327)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1327)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1327)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1327)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1327)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1327)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1327)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1327)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1327)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1327)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1327)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1327)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1327)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1327)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1327)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1327)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1327)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1327)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1327)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1327)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1327)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1327)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1327)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1327)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1327)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1327)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1327)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1327)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1327)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1327)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1327)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1327)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1327)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1327)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1327)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1327)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1327)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1327)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1327)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1327)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1327)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1327)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1327)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1327)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1327)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1327)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1327)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1327)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1327)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1327)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1327)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1327)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1327)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1327)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1327, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":" - depreciation"},null,{"$f":"SUM(H1337:H1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1337:AN1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1337:BT1353)","v":0},{"$f":"SUM(BU1337:BU1353)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1359<>0, IF(G1358<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1357)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1359<>0, IF(H1358<>\"n/a\", H1358-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1359<>0, IF(I1358<>\"n/a\", I1358-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1359<>0, IF(J1358<>\"n/a\", J1358-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1359<>0, IF(K1358<>\"n/a\", K1358-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1359<>0, IF(L1358<>\"n/a\", L1358-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1359<>0, IF(M1358<>\"n/a\", M1358-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1359<>0, IF(N1358<>\"n/a\", N1358-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1359<>0, IF(O1358<>\"n/a\", O1358-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1359<>0, IF(P1358<>\"n/a\", P1358-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1359<>0, IF(Q1358<>\"n/a\", Q1358-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1359<>0, IF(R1358<>\"n/a\", R1358-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1359<>0, IF(S1358<>\"n/a\", S1358-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1359<>0, IF(T1358<>\"n/a\", T1358-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1359<>0, IF(U1358<>\"n/a\", U1358-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1359<>0, IF(V1358<>\"n/a\", V1358-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1359<>0, IF(W1358<>\"n/a\", W1358-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1359<>0, IF(X1358<>\"n/a\", X1358-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1359<>0, IF(Y1358<>\"n/a\", Y1358-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1359<>0, IF(Z1358<>\"n/a\", Z1358-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1359<>0, IF(AA1358<>\"n/a\", AA1358-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1359<>0, IF(AB1358<>\"n/a\", AB1358-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1359<>0, IF(AC1358<>\"n/a\", AC1358-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1359<>0, IF(AD1358<>\"n/a\", AD1358-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1359<>0, IF(AE1358<>\"n/a\", AE1358-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1359<>0, IF(AF1358<>\"n/a\", AF1358-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1359<>0, IF(AG1358<>\"n/a\", AG1358-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1359<>0, IF(AH1358<>\"n/a\", AH1358-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1359<>0, IF(AI1358<>\"n/a\", AI1358-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1359<>0, IF(AJ1358<>\"n/a\", AJ1358-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1359<>0, IF(AK1358<>\"n/a\", AK1358-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1359<>0, IF(AL1358<>\"n/a\", AL1358-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1359<>0, IF(AM1358<>\"n/a\", AM1358-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1359<>0, IF(AN1358<>\"n/a\", AN1358-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1359<>0, IF(AO1358<>\"n/a\", AO1358-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1359<>0, IF(AP1358<>\"n/a\", AP1358-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1359<>0, IF(AQ1358<>\"n/a\", AQ1358-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1359<>0, IF(AR1358<>\"n/a\", AR1358-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1359<>0, IF(AS1358<>\"n/a\", AS1358-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1359<>0, IF(AT1358<>\"n/a\", AT1358-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1359<>0, IF(AU1358<>\"n/a\", AU1358-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1359<>0, IF(AV1358<>\"n/a\", AV1358-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1359<>0, IF(AW1358<>\"n/a\", AW1358-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1359<>0, IF(AX1358<>\"n/a\", AX1358-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1359<>0, IF(AY1358<>\"n/a\", AY1358-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1359<>0, IF(AZ1358<>\"n/a\", AZ1358-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1359<>0, IF(BA1358<>\"n/a\", BA1358-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1359<>0, IF(BB1358<>\"n/a\", BB1358-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1359<>0, IF(BC1358<>\"n/a\", BC1358-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1359<>0, IF(BD1358<>\"n/a\", BD1358-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1359<>0, IF(BE1358<>\"n/a\", BE1358-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1359<>0, IF(BF1358<>\"n/a\", BF1358-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1359<>0, IF(BG1358<>\"n/a\", BG1358-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1359<>0, IF(BH1358<>\"n/a\", BH1358-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1359<>0, IF(BI1358<>\"n/a\", BI1358-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1359<>0, IF(BJ1358<>\"n/a\", BJ1358-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1359<>0, IF(BK1358<>\"n/a\", BK1358-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1359<>0, IF(BL1358<>\"n/a\", BL1358-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1359<>0, IF(BM1358<>\"n/a\", BM1358-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1359<>0, IF(BN1358<>\"n/a\", BN1358-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1359<>0, IF(BO1358<>\"n/a\", BO1358-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1359<>0, IF(BP1358<>\"n/a\", BP1358-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1359<>0, IF(BQ1358<>\"n/a\", BQ1358-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1359<>0, IF(BR1358<>\"n/a\", BR1358-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1359<>0, IF(BS1358<>\"n/a\", BS1358-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1359<>0, IF(BT1358<>\"n/a\", BT1358-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1359<>0, IF(BU1358<>\"n/a\", BU1358-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E1369+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1370)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>K$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:J1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>L$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:K1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>M$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:L1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>N$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:M1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>O$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:N1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>P$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:O1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>Q$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:P1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>R$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:Q1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>S$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:R1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>T$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:S1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>U$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:T1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>V$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:U1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>W$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:V1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>X$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:W1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>Y$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:X1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>Z$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:Y1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AA$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:Z1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AB$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AA1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AC$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AB1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AD$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AC1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AE$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AD1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AF$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AE1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AG$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AF1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AH$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AG1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AI$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AH1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AJ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AI1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AK$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AJ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AL$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AK1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AM$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AL1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AN$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AM1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AO$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AN1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AP$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AO1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AQ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AP1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AR$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AQ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AS$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AR1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AT$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AS1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AU$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AT1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AV$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AU1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AW$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AV1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AX$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AW1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AY$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AX1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AZ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AY1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BA$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AZ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BB$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BA1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BC$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BB1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BD$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BC1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BE$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BD1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BF$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BE1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BG$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BF1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BH$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BG1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BI$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BH1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BJ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BI1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BK$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BJ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BL$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BK1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BM$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BL1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BN$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BM1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BO$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BN1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BP$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BO1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BQ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BP1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BR$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BQ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BS$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BR1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BT$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BS1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BU$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BT1370))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1387","v":"Asset class 47"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1387, 'RAB input'!$D$25:$D$74, 0))","v":"Buildings (System)"}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G1391<>0, IF(G1388<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1387)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H1391<>0, IF(H1388<>\"n/a\", H1388-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I1391<>0, IF(I1388<>\"n/a\", I1388-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J1391<>0, IF(J1388<>\"n/a\", J1388-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K1391<>0, IF(K1388<>\"n/a\", K1388-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L1391<>0, IF(L1388<>\"n/a\", L1388-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M1391<>0, IF(M1388<>\"n/a\", M1388-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N1391<>0, IF(N1388<>\"n/a\", N1388-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O1391<>0, IF(O1388<>\"n/a\", O1388-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P1391<>0, IF(P1388<>\"n/a\", P1388-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q1391<>0, IF(Q1388<>\"n/a\", Q1388-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R1391<>0, IF(R1388<>\"n/a\", R1388-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S1391<>0, IF(S1388<>\"n/a\", S1388-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T1391<>0, IF(T1388<>\"n/a\", T1388-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U1391<>0, IF(U1388<>\"n/a\", U1388-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V1391<>0, IF(V1388<>\"n/a\", V1388-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W1391<>0, IF(W1388<>\"n/a\", W1388-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X1391<>0, IF(X1388<>\"n/a\", X1388-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y1391<>0, IF(Y1388<>\"n/a\", Y1388-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z1391<>0, IF(Z1388<>\"n/a\", Z1388-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA1391<>0, IF(AA1388<>\"n/a\", AA1388-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB1391<>0, IF(AB1388<>\"n/a\", AB1388-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC1391<>0, IF(AC1388<>\"n/a\", AC1388-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD1391<>0, IF(AD1388<>\"n/a\", AD1388-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE1391<>0, IF(AE1388<>\"n/a\", AE1388-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF1391<>0, IF(AF1388<>\"n/a\", AF1388-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG1391<>0, IF(AG1388<>\"n/a\", AG1388-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH1391<>0, IF(AH1388<>\"n/a\", AH1388-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI1391<>0, IF(AI1388<>\"n/a\", AI1388-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1391<>0, IF(AJ1388<>\"n/a\", AJ1388-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK1391<>0, IF(AK1388<>\"n/a\", AK1388-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL1391<>0, IF(AL1388<>\"n/a\", AL1388-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM1391<>0, IF(AM1388<>\"n/a\", AM1388-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN1391<>0, IF(AN1388<>\"n/a\", AN1388-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO1391<>0, IF(AO1388<>\"n/a\", AO1388-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP1391<>0, IF(AP1388<>\"n/a\", AP1388-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1391<>0, IF(AQ1388<>\"n/a\", AQ1388-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR1391<>0, IF(AR1388<>\"n/a\", AR1388-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS1391<>0, IF(AS1388<>\"n/a\", AS1388-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT1391<>0, IF(AT1388<>\"n/a\", AT1388-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU1391<>0, IF(AU1388<>\"n/a\", AU1388-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV1391<>0, IF(AV1388<>\"n/a\", AV1388-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW1391<>0, IF(AW1388<>\"n/a\", AW1388-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX1391<>0, IF(AX1388<>\"n/a\", AX1388-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY1391<>0, IF(AY1388<>\"n/a\", AY1388-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1391<>0, IF(AZ1388<>\"n/a\", AZ1388-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA1391<>0, IF(BA1388<>\"n/a\", BA1388-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB1391<>0, IF(BB1388<>\"n/a\", BB1388-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC1391<>0, IF(BC1388<>\"n/a\", BC1388-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD1391<>0, IF(BD1388<>\"n/a\", BD1388-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE1391<>0, IF(BE1388<>\"n/a\", BE1388-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF1391<>0, IF(BF1388<>\"n/a\", BF1388-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG1391<>0, IF(BG1388<>\"n/a\", BG1388-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH1391<>0, IF(BH1388<>\"n/a\", BH1388-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI1391<>0, IF(BI1388<>\"n/a\", BI1388-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1391<>0, IF(BJ1388<>\"n/a\", BJ1388-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK1391<>0, IF(BK1388<>\"n/a\", BK1388-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL1391<>0, IF(BL1388<>\"n/a\", BL1388-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM1391<>0, IF(BM1388<>\"n/a\", BM1388-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN1391<>0, IF(BN1388<>\"n/a\", BN1388-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO1391<>0, IF(BO1388<>\"n/a\", BO1388-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP1391<>0, IF(BP1388<>\"n/a\", BP1388-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1391<>0, IF(BQ1388<>\"n/a\", BQ1388-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR1391<>0, IF(BR1388<>\"n/a\", BR1388-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS1391<>0, IF(BS1388<>\"n/a\", BS1388-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT1391<>0, IF(BT1388<>\"n/a\", BT1388-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU1391<>0, IF(BU1388<>\"n/a\", BU1388-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,{"$f":"E1401+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1402)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>M$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:L1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>N$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:M1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>O$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:N1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>P$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:O1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>Q$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:P1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>R$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:Q1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>S$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:R1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>T$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:S1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>U$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:T1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>V$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:U1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>W$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:V1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>X$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:W1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>Y$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:X1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>Z$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:Y1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AA$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:Z1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AB$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AA1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AC$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AB1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AD$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AC1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AE$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AD1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AF$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AE1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AG$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AF1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AH$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AG1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AI$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AH1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AJ$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AI1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AK$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AJ1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AL$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AK1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AM$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AL1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AN$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AM1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AO$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AN1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AP$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AO1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AQ$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AP1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AR$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AQ1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AS$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AR1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AT$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AS1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AU$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AT1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AV$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AU1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AW$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AV1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AX$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AW1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AY$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AX1402))))","v":2.1445206265833835E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>AZ$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AY1402))))","v":2.1445206265834238E-2},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BA$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:AZ1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BB$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BA1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BC$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BB1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BD$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BC1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BE$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BD1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BF$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BE1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BG$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BF1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BH$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BG1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BI$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BH1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BJ$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BI1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BK$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BJ1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BL$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BK1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BM$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BL1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BN$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BM1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BO$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BN1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BP$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BO1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BQ$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BP1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BR$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BQ1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BS$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BR1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BT$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BS1402))))","v":0},{"$f":"IF(OFFSET($G1393, -$E1402, $E1402)=\"n/a\",0,IF(OFFSET($G1393,-$E1402,$E1402)+$E1402>BU$5,IFERROR((OFFSET($G1392,-$E1402,$E1402)/(OFFSET($G1393,-$E1402,$E1402))),0),(OFFSET($G1392,-$E1402,$E1402)-SUM($G1402:BT1402))))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E1417)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E1417)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E1417)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E1417)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E1417)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E1417)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E1417)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E1417)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E1417)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E1417)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E1417)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E1417)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E1417)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E1417)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E1417)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E1417)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E1417)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E1417)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E1417)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E1417)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E1417)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E1417)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E1417)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E1417)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E1417)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E1417)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E1417)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E1417)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E1417)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E1417)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E1417)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E1417)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E1417)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E1417)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E1417)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E1417)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E1417)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E1417)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E1417)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E1417)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E1417)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E1417)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E1417)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E1417)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E1417)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E1417)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E1417)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E1417)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E1417)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E1417)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E1417)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E1417)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E1417)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E1417)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E1417)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E1417)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E1417)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E1417)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E1417)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E1417)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E1417)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E1417)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E1417)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E1417)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E1417)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E1417)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E1417)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1417)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1417)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1417)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1417)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1417)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1417)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1417)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1417)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1417)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1417)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1417)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1417)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1417)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1417)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1417)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1417)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1417)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1417)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1417)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1417)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1417)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1417)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1417)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1417)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1417)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1417)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1417)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1417)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1417)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1417)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1417)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1417)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1417)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1417)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1417)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1417)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1417)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1417)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1417)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1417)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1417)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1417)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1417)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1417)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1417)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1417)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1417)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1417)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1417)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1417)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1417)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1417)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1417)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1417)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1417)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1417)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1417)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1417)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1417)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1417)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1417)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1417)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1417)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1417)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1417)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1417)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1417)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1447)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1447)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1447)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1447)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1447)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1447)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1447)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1447)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1447)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1447)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1447)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1447)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1447)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1447)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1447)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1447)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1447)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1447)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1447)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1447)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1447)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1447)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1447)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1447)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1447)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1447)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1447)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1447)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1447)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1447)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1447)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1447)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1447)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1447)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1447)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1447)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1447)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1447)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1447)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1447)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1447)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1447)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1447)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1447)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1447)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1447)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1447)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1447)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1447)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1447)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1447)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1447)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1447)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1447)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1447)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1447)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1447)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1447)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1447)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1447)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1447)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1447)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1447)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1447)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1447)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1447)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1447)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>H$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:G1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>I$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:H1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>J$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:I1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>K$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:J1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>L$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:K1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>M$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:L1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>N$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:M1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>O$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:N1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>P$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:O1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>Q$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:P1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>R$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:Q1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>S$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:R1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>T$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:S1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>U$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:T1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>V$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:U1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>W$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:V1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>X$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:W1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>Y$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:X1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>Z$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:Y1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AA$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:Z1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AB$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AA1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AC$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AB1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AD$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AC1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AE$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AD1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AF$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AE1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AG$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AF1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AH$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AG1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AI$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AH1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AJ$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AI1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AK$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AJ1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AL$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AK1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AM$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AL1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AN$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AM1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AO$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AN1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AP$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AO1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AQ$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AP1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AR$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AQ1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AS$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AR1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AT$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AS1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AU$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AT1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AV$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AU1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AW$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AV1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AX$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AW1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AY$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AX1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>AZ$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AY1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BA$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:AZ1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BB$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BA1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BC$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BB1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BD$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BC1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BE$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BD1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BF$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BE1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BG$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BF1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BH$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BG1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BI$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BH1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BJ$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BI1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BK$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BJ1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BL$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BK1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BM$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BL1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BN$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BM1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BO$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BN1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BP$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BO1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BQ$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BP1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BR$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BQ1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BS$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BR1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BT$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BS1457))))","v":0},{"$f":"IF(OFFSET($G1448, -$E1457, $E1457)=\"n/a\",0,IF(OFFSET($G1448,-$E1457,$E1457)+$E1457>BU$5,IFERROR((OFFSET($G1447,-$E1457,$E1457)/(OFFSET($G1448,-$E1457,$E1457))),0),(OFFSET($G1447,-$E1457,$E1457)-SUM($G1457:BT1457))))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1447, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"In-house Software - depreciation"},null,{"$f":"SUM(H1457:H1473)","v":0},8.9334639545748153,23.973028748322591,42.385625049299634,51.137447069636423,54.423372637092442,45.489908682517623,30.450343888769854,12.037747587792813,3.285925567456017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1457:AN1473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1457:BT1473)","v":0},{"$f":"SUM(BU1457:BU1473)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1477","v":"Asset class 50"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1477, 'RAB input'!$D$25:$D$74, 0))","v":"ERC"}]
[null,null,null,null,{"$f":"E1447+1","v":50},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1477)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1477)-INDEX('RAB input'!H$79:H$128,$E1477)-INDEX('RAB input'!H$133:H$182,$E1477))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":11.060921861174975},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1477)-INDEX('RAB input'!I$79:I$128,$E1477)-INDEX('RAB input'!I$133:I$182,$E1477))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1477)-INDEX('RAB input'!J$79:J$128,$E1477)-INDEX('RAB input'!J$133:J$182,$E1477))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1477)-INDEX('RAB input'!K$79:K$128,$E1477)-INDEX('RAB input'!K$133:K$182,$E1477))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1477)-INDEX('RAB input'!L$79:L$128,$E1477)-INDEX('RAB input'!L$133:L$182,$E1477))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1477)-INDEX('RAB input'!M$79:M$128,$E1477)-INDEX('RAB input'!M$133:M$182,$E1477))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1477)-INDEX('RAB input'!N$79:N$128,$E1477)-INDEX('RAB input'!N$133:N$182,$E1477))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1477)-INDEX('RAB input'!O$79:O$128,$E1477)-INDEX('RAB input'!O$133:O$182,$E1477))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1477)-INDEX('RAB input'!P$79:P$128,$E1477)-INDEX('RAB input'!P$133:P$182,$E1477))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1477)-INDEX('RAB input'!Q$79:Q$128,$E1477)-INDEX('RAB input'!Q$133:Q$182,$E1477))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1477)-INDEX('RAB input'!R$79:R$128,$E1477)-INDEX('RAB input'!R$133:R$182,$E1477))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1477)-INDEX('RAB input'!S$79:S$128,$E1477)-INDEX('RAB input'!S$133:S$182,$E1477))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1477)-INDEX('RAB input'!T$79:T$128,$E1477)-INDEX('RAB input'!T$133:T$182,$E1477))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1477)-INDEX('RAB input'!U$79:U$128,$E1477)-INDEX('RAB input'!U$133:U$182,$E1477))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1477)-INDEX('RAB input'!V$79:V$128,$E1477)-INDEX('RAB input'!V$133:V$182,$E1477))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1477)-INDEX('RAB input'!W$79:W$128,$E1477)-INDEX('RAB input'!W$133:W$182,$E1477))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1477)-INDEX('RAB input'!X$79:X$128,$E1477)-INDEX('RAB input'!X$133:X$182,$E1477))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1477)-INDEX('RAB input'!Y$79:Y$128,$E1477)-INDEX('RAB input'!Y$133:Y$182,$E1477))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1477)-INDEX('RAB input'!Z$79:Z$128,$E1477)-INDEX('RAB input'!Z$133:Z$182,$E1477))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1477)-INDEX('RAB input'!AA$79:AA$128,$E1477)-INDEX('RAB input'!AA$133:AA$182,$E1477))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1477)-INDEX('RAB input'!AB$79:AB$128,$E1477)-INDEX('RAB input'!AB$133:AB$182,$E1477))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1477)-INDEX('RAB input'!AC$79:AC$128,$E1477)-INDEX('RAB input'!AC$133:AC$182,$E1477))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1477)-INDEX('RAB input'!AD$79:AD$128,$E1477)-INDEX('RAB input'!AD$133:AD$182,$E1477))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1477)-INDEX('RAB input'!AE$79:AE$128,$E1477)-INDEX('RAB input'!AE$133:AE$182,$E1477))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1477)-INDEX('RAB input'!AF$79:AF$128,$E1477)-INDEX('RAB input'!AF$133:AF$182,$E1477))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1477)-INDEX('RAB input'!AG$79:AG$128,$E1477)-INDEX('RAB input'!AG$133:AG$182,$E1477))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1477)-INDEX('RAB input'!AH$79:AH$128,$E1477)-INDEX('RAB input'!AH$133:AH$182,$E1477))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1477)-INDEX('RAB input'!AI$79:AI$128,$E1477)-INDEX('RAB input'!AI$133:AI$182,$E1477))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1477)-INDEX('RAB input'!AJ$79:AJ$128,$E1477)-INDEX('RAB input'!AJ$133:AJ$182,$E1477))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1477)-INDEX('RAB input'!AK$79:AK$128,$E1477)-INDEX('RAB input'!AK$133:AK$182,$E1477))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1477)-INDEX('RAB input'!AL$79:AL$128,$E1477)-INDEX('RAB input'!AL$133:AL$182,$E1477))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1477)-INDEX('RAB input'!AM$79:AM$128,$E1477)-INDEX('RAB input'!AM$133:AM$182,$E1477))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1477)-INDEX('RAB input'!AN$79:AN$128,$E1477)-INDEX('RAB input'!AN$133:AN$182,$E1477))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1477)-INDEX('RAB input'!AO$79:AO$128,$E1477)-INDEX('RAB input'!AO$133:AO$182,$E1477))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1477)-INDEX('RAB input'!AP$79:AP$128,$E1477)-INDEX('RAB input'!AP$133:AP$182,$E1477))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1477)-INDEX('RAB input'!AQ$79:AQ$128,$E1477)-INDEX('RAB input'!AQ$133:AQ$182,$E1477))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1477)-INDEX('RAB input'!AR$79:AR$128,$E1477)-INDEX('RAB input'!AR$133:AR$182,$E1477))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1477)-INDEX('RAB input'!AS$79:AS$128,$E1477)-INDEX('RAB input'!AS$133:AS$182,$E1477))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1477)-INDEX('RAB input'!AT$79:AT$128,$E1477)-INDEX('RAB input'!AT$133:AT$182,$E1477))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1477)-INDEX('RAB input'!AU$79:AU$128,$E1477)-INDEX('RAB input'!AU$133:AU$182,$E1477))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1477)-INDEX('RAB input'!AV$79:AV$128,$E1477)-INDEX('RAB input'!AV$133:AV$182,$E1477))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1477)-INDEX('RAB input'!AW$79:AW$128,$E1477)-INDEX('RAB input'!AW$133:AW$182,$E1477))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1477)-INDEX('RAB input'!AX$79:AX$128,$E1477)-INDEX('RAB input'!AX$133:AX$182,$E1477))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1477)-INDEX('RAB input'!AY$79:AY$128,$E1477)-INDEX('RAB input'!AY$133:AY$182,$E1477))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1477)-INDEX('RAB input'!AZ$79:AZ$128,$E1477)-INDEX('RAB input'!AZ$133:AZ$182,$E1477))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1477)-INDEX('RAB input'!BA$79:BA$128,$E1477)-INDEX('RAB input'!BA$133:BA$182,$E1477))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1477)-INDEX('RAB input'!BB$79:BB$128,$E1477)-INDEX('RAB input'!BB$133:BB$182,$E1477))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1477)-INDEX('RAB input'!BC$79:BC$128,$E1477)-INDEX('RAB input'!BC$133:BC$182,$E1477))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1477)-INDEX('RAB input'!BD$79:BD$128,$E1477)-INDEX('RAB input'!BD$133:BD$182,$E1477))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1477)-INDEX('RAB input'!BE$79:BE$128,$E1477)-INDEX('RAB input'!BE$133:BE$182,$E1477))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1477)-INDEX('RAB input'!BF$79:BF$128,$E1477)-INDEX('RAB input'!BF$133:BF$182,$E1477))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1477)-INDEX('RAB input'!BG$79:BG$128,$E1477)-INDEX('RAB input'!BG$133:BG$182,$E1477))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1477)-INDEX('RAB input'!BH$79:BH$128,$E1477)-INDEX('RAB input'!BH$133:BH$182,$E1477))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1477)-INDEX('RAB input'!BI$79:BI$128,$E1477)-INDEX('RAB input'!BI$133:BI$182,$E1477))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1477)-INDEX('RAB input'!BJ$79:BJ$128,$E1477)-INDEX('RAB input'!BJ$133:BJ$182,$E1477))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1477)-INDEX('RAB input'!BK$79:BK$128,$E1477)-INDEX('RAB input'!BK$133:BK$182,$E1477))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1477)-INDEX('RAB input'!BL$79:BL$128,$E1477)-INDEX('RAB input'!BL$133:BL$182,$E1477))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1477)-INDEX('RAB input'!BM$79:BM$128,$E1477)-INDEX('RAB input'!BM$133:BM$182,$E1477))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1477)-INDEX('RAB input'!BN$79:BN$128,$E1477)-INDEX('RAB input'!BN$133:BN$182,$E1477))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1477)-INDEX('RAB input'!BO$79:BO$128,$E1477)-INDEX('RAB input'!BO$133:BO$182,$E1477))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1477)-INDEX('RAB input'!BP$79:BP$128,$E1477)-INDEX('RAB input'!BP$133:BP$182,$E1477))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1477)-INDEX('RAB input'!BQ$79:BQ$128,$E1477)-INDEX('RAB input'!BQ$133:BQ$182,$E1477))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1477)-INDEX('RAB input'!BR$79:BR$128,$E1477)-INDEX('RAB input'!BR$133:BR$182,$E1477))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1477)-INDEX('RAB input'!BS$79:BS$128,$E1477)-INDEX('RAB input'!BS$133:BS$182,$E1477))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1477)-INDEX('RAB input'!BT$79:BT$128,$E1477)-INDEX('RAB input'!BT$133:BT$182,$E1477))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1477)-INDEX('RAB input'!BU$79:BU$128,$E1477)-INDEX('RAB input'!BU$133:BU$182,$E1477))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E1477)=\"\", IF($G1477=0, 0, F1478), INDEX('RAB input'!$G$187:$G$236, $E1477))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E1477)=\"\", G1478, INDEX('RAB input'!H$187:H$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E1477)=\"\", H1478, INDEX('RAB input'!I$187:I$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E1477)=\"\", I1478, INDEX('RAB input'!J$187:J$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E1477)=\"\", J1478, INDEX('RAB input'!K$187:K$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E1477)=\"\", K1478, INDEX('RAB input'!L$187:L$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E1477)=\"\", L1478, INDEX('RAB input'!M$187:M$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E1477)=\"\", M1478, INDEX('RAB input'!N$187:N$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E1477)=\"\", N1478, INDEX('RAB input'!O$187:O$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E1477)=\"\", O1478, INDEX('RAB input'!P$187:P$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E1477)=\"\", P1478, INDEX('RAB input'!Q$187:Q$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E1477)=\"\", Q1478, INDEX('RAB input'!R$187:R$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E1477)=\"\", R1478, INDEX('RAB input'!S$187:S$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E1477)=\"\", S1478, INDEX('RAB input'!T$187:T$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E1477)=\"\", T1478, INDEX('RAB input'!U$187:U$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E1477)=\"\", U1478, INDEX('RAB input'!V$187:V$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E1477)=\"\", V1478, INDEX('RAB input'!W$187:W$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E1477)=\"\", W1478, INDEX('RAB input'!X$187:X$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E1477)=\"\", X1478, INDEX('RAB input'!Y$187:Y$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E1477)=\"\", Y1478, INDEX('RAB input'!Z$187:Z$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E1477)=\"\", Z1478, INDEX('RAB input'!AA$187:AA$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E1477)=\"\", AA1478, INDEX('RAB input'!AB$187:AB$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E1477)=\"\", AB1478, INDEX('RAB input'!AC$187:AC$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E1477)=\"\", AC1478, INDEX('RAB input'!AD$187:AD$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E1477)=\"\", AD1478, INDEX('RAB input'!AE$187:AE$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E1477)=\"\", AE1478, INDEX('RAB input'!AF$187:AF$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E1477)=\"\", AF1478, INDEX('RAB input'!AG$187:AG$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E1477)=\"\", AG1478, INDEX('RAB input'!AH$187:AH$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E1477)=\"\", AH1478, INDEX('RAB input'!AI$187:AI$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E1477)=\"\", AI1478, INDEX('RAB input'!AJ$187:AJ$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E1477)=\"\", AJ1478, INDEX('RAB input'!AK$187:AK$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E1477)=\"\", AK1478, INDEX('RAB input'!AL$187:AL$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E1477)=\"\", AL1478, INDEX('RAB input'!AM$187:AM$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E1477)=\"\", AM1478, INDEX('RAB input'!AN$187:AN$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E1477)=\"\", AN1478, INDEX('RAB input'!AO$187:AO$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E1477)=\"\", AO1478, INDEX('RAB input'!AP$187:AP$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E1477)=\"\", AP1478, INDEX('RAB input'!AQ$187:AQ$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E1477)=\"\", AQ1478, INDEX('RAB input'!AR$187:AR$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E1477)=\"\", AR1478, INDEX('RAB input'!AS$187:AS$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E1477)=\"\", AS1478, INDEX('RAB input'!AT$187:AT$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E1477)=\"\", AT1478, INDEX('RAB input'!AU$187:AU$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E1477)=\"\", AU1478, INDEX('RAB input'!AV$187:AV$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E1477)=\"\", AV1478, INDEX('RAB input'!AW$187:AW$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E1477)=\"\", AW1478, INDEX('RAB input'!AX$187:AX$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E1477)=\"\", AX1478, INDEX('RAB input'!AY$187:AY$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E1477)=\"\", AY1478, INDEX('RAB input'!AZ$187:AZ$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E1477)=\"\", AZ1478, INDEX('RAB input'!BA$187:BA$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E1477)=\"\", BA1478, INDEX('RAB input'!BB$187:BB$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E1477)=\"\", BB1478, INDEX('RAB input'!BC$187:BC$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E1477)=\"\", BC1478, INDEX('RAB input'!BD$187:BD$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E1477)=\"\", BD1478, INDEX('RAB input'!BE$187:BE$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E1477)=\"\", BE1478, INDEX('RAB input'!BF$187:BF$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E1477)=\"\", BF1478, INDEX('RAB input'!BG$187:BG$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E1477)=\"\", BG1478, INDEX('RAB input'!BH$187:BH$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E1477)=\"\", BH1478, INDEX('RAB input'!BI$187:BI$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E1477)=\"\", BI1478, INDEX('RAB input'!BJ$187:BJ$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E1477)=\"\", BJ1478, INDEX('RAB input'!BK$187:BK$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E1477)=\"\", BK1478, INDEX('RAB input'!BL$187:BL$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E1477)=\"\", BL1478, INDEX('RAB input'!BM$187:BM$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E1477)=\"\", BM1478, INDEX('RAB input'!BN$187:BN$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E1477)=\"\", BN1478, INDEX('RAB input'!BO$187:BO$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E1477)=\"\", BO1478, INDEX('RAB input'!BP$187:BP$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E1477)=\"\", BP1478, INDEX('RAB input'!BQ$187:BQ$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E1477)=\"\", BQ1478, INDEX('RAB input'!BR$187:BR$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E1477)=\"\", BR1478, INDEX('RAB input'!BS$187:BS$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E1477)=\"\", BS1478, INDEX('RAB input'!BT$187:BT$236, $E1477))","v":41.741871993078803},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E1477)=\"\", BT1478, INDEX('RAB input'!BU$187:BU$236, $E1477))","v":41.741871993078803}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E1477)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E1477)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E1477)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E1477)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E1477)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E1477)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E1477)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E1477)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E1477)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E1477)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E1477)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E1477)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E1477)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E1477)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E1477)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E1477)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E1477)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E1477)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E1477)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E1477)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E1477)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E1477)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E1477)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E1477)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E1477)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E1477)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E1477)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E1477)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E1477)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E1477)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E1477)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E1477)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E1477)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E1477)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E1477)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E1477)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E1477)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E1477)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E1477)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E1477)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E1477)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E1477)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E1477)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E1477)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E1477)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E1477)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E1477)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E1477)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E1477)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E1477)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E1477)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E1477)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E1477)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E1477)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E1477)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E1477)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E1477)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E1477)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E1477)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E1477)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E1477)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E1477)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E1477)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E1477)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E1477)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E1477)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E1477)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1479<>0, IF(G1478<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1477)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1479<>0, IF(H1478<>\"n/a\", H1478-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1479<>0, IF(I1478<>\"n/a\", I1478-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1479<>0, IF(J1478<>\"n/a\", J1478-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1479<>0, IF(K1478<>\"n/a\", K1478-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1479<>0, IF(L1478<>\"n/a\", L1478-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1479<>0, IF(M1478<>\"n/a\", M1478-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1479<>0, IF(N1478<>\"n/a\", N1478-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1479<>0, IF(O1478<>\"n/a\", O1478-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1479<>0, IF(P1478<>\"n/a\", P1478-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1479<>0, IF(Q1478<>\"n/a\", Q1478-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1479<>0, IF(R1478<>\"n/a\", R1478-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1479<>0, IF(S1478<>\"n/a\", S1478-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1479<>0, IF(T1478<>\"n/a\", T1478-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1479<>0, IF(U1478<>\"n/a\", U1478-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1479<>0, IF(V1478<>\"n/a\", V1478-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1479<>0, IF(W1478<>\"n/a\", W1478-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1479<>0, IF(X1478<>\"n/a\", X1478-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1479<>0, IF(Y1478<>\"n/a\", Y1478-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1479<>0, IF(Z1478<>\"n/a\", Z1478-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1479<>0, IF(AA1478<>\"n/a\", AA1478-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1479<>0, IF(AB1478<>\"n/a\", AB1478-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1479<>0, IF(AC1478<>\"n/a\", AC1478-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1479<>0, IF(AD1478<>\"n/a\", AD1478-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1479<>0, IF(AE1478<>\"n/a\", AE1478-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1479<>0, IF(AF1478<>\"n/a\", AF1478-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1479<>0, IF(AG1478<>\"n/a\", AG1478-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1479<>0, IF(AH1478<>\"n/a\", AH1478-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1479<>0, IF(AI1478<>\"n/a\", AI1478-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1479<>0, IF(AJ1478<>\"n/a\", AJ1478-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1479<>0, IF(AK1478<>\"n/a\", AK1478-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1479<>0, IF(AL1478<>\"n/a\", AL1478-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1479<>0, IF(AM1478<>\"n/a\", AM1478-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1479<>0, IF(AN1478<>\"n/a\", AN1478-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1479<>0, IF(AO1478<>\"n/a\", AO1478-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1479<>0, IF(AP1478<>\"n/a\", AP1478-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1479<>0, IF(AQ1478<>\"n/a\", AQ1478-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1479<>0, IF(AR1478<>\"n/a\", AR1478-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1479<>0, IF(AS1478<>\"n/a\", AS1478-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1479<>0, IF(AT1478<>\"n/a\", AT1478-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1479<>0, IF(AU1478<>\"n/a\", AU1478-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1479<>0, IF(AV1478<>\"n/a\", AV1478-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1479<>0, IF(AW1478<>\"n/a\", AW1478-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1479<>0, IF(AX1478<>\"n/a\", AX1478-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1479<>0, IF(AY1478<>\"n/a\", AY1478-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1479<>0, IF(AZ1478<>\"n/a\", AZ1478-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1479<>0, IF(BA1478<>\"n/a\", BA1478-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1479<>0, IF(BB1478<>\"n/a\", BB1478-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1479<>0, IF(BC1478<>\"n/a\", BC1478-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1479<>0, IF(BD1478<>\"n/a\", BD1478-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1479<>0, IF(BE1478<>\"n/a\", BE1478-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1479<>0, IF(BF1478<>\"n/a\", BF1478-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1479<>0, IF(BG1478<>\"n/a\", BG1478-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1479<>0, IF(BH1478<>\"n/a\", BH1478-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1479<>0, IF(BI1478<>\"n/a\", BI1478-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1479<>0, IF(BJ1478<>\"n/a\", BJ1478-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1479<>0, IF(BK1478<>\"n/a\", BK1478-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1479<>0, IF(BL1478<>\"n/a\", BL1478-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1479<>0, IF(BM1478<>\"n/a\", BM1478-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1479<>0, IF(BN1478<>\"n/a\", BN1478-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1479<>0, IF(BO1478<>\"n/a\", BO1478-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1479<>0, IF(BP1478<>\"n/a\", BP1478-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1479<>0, IF(BQ1478<>\"n/a\", BQ1478-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1479<>0, IF(BR1478<>\"n/a\", BR1478-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1479<>0, IF(BS1478<>\"n/a\", BS1478-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1479<>0, IF(BT1478<>\"n/a\", BT1478-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1479<>0, IF(BU1478<>\"n/a\", BU1478-'RAB input'!BV$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1477)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1477)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1477)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1477)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1477)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1477)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1477)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1477)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1477)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1477)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1477)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1477)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1477)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1477)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1477)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1477)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1477)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1477)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1477)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1477)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1477)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1477)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1477)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1477)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1477)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1477)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1477)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1477)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1477)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1477)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1477)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1477)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1477)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1477)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1477)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1477)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1477)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1477)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1477)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1477)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1477)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1477)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1477)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1477)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1477)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1477)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1477)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1477)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1477)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1477)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1477)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1477)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1477)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1477)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1477)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1477)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1477)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1477)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1477)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1477)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1477)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1477)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1477)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1477)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1477)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1477)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1477)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G1481<>0, IF(G1478<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1477)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H1481<>0, IF(H1478<>\"n/a\", H1478-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I1481<>0, IF(I1478<>\"n/a\", I1478-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J1481<>0, IF(J1478<>\"n/a\", J1478-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K1481<>0, IF(K1478<>\"n/a\", K1478-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L1481<>0, IF(L1478<>\"n/a\", L1478-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M1481<>0, IF(M1478<>\"n/a\", M1478-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N1481<>0, IF(N1478<>\"n/a\", N1478-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O1481<>0, IF(O1478<>\"n/a\", O1478-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P1481<>0, IF(P1478<>\"n/a\", P1478-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q1481<>0, IF(Q1478<>\"n/a\", Q1478-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R1481<>0, IF(R1478<>\"n/a\", R1478-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S1481<>0, IF(S1478<>\"n/a\", S1478-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T1481<>0, IF(T1478<>\"n/a\", T1478-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U1481<>0, IF(U1478<>\"n/a\", U1478-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V1481<>0, IF(V1478<>\"n/a\", V1478-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W1481<>0, IF(W1478<>\"n/a\", W1478-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X1481<>0, IF(X1478<>\"n/a\", X1478-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y1481<>0, IF(Y1478<>\"n/a\", Y1478-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z1481<>0, IF(Z1478<>\"n/a\", Z1478-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA1481<>0, IF(AA1478<>\"n/a\", AA1478-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB1481<>0, IF(AB1478<>\"n/a\", AB1478-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC1481<>0, IF(AC1478<>\"n/a\", AC1478-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD1481<>0, IF(AD1478<>\"n/a\", AD1478-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE1481<>0, IF(AE1478<>\"n/a\", AE1478-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF1481<>0, IF(AF1478<>\"n/a\", AF1478-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG1481<>0, IF(AG1478<>\"n/a\", AG1478-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH1481<>0, IF(AH1478<>\"n/a\", AH1478-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI1481<>0, IF(AI1478<>\"n/a\", AI1478-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1481<>0, IF(AJ1478<>\"n/a\", AJ1478-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK1481<>0, IF(AK1478<>\"n/a\", AK1478-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL1481<>0, IF(AL1478<>\"n/a\", AL1478-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM1481<>0, IF(AM1478<>\"n/a\", AM1478-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN1481<>0, IF(AN1478<>\"n/a\", AN1478-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO1481<>0, IF(AO1478<>\"n/a\", AO1478-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP1481<>0, IF(AP1478<>\"n/a\", AP1478-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1481<>0, IF(AQ1478<>\"n/a\", AQ1478-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR1481<>0, IF(AR1478<>\"n/a\", AR1478-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS1481<>0, IF(AS1478<>\"n/a\", AS1478-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT1481<>0, IF(AT1478<>\"n/a\", AT1478-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU1481<>0, IF(AU1478<>\"n/a\", AU1478-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV1481<>0, IF(AV1478<>\"n/a\", AV1478-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW1481<>0, IF(AW1478<>\"n/a\", AW1478-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX1481<>0, IF(AX1478<>\"n/a\", AX1478-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY1481<>0, IF(AY1478<>\"n/a\", AY1478-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1481<>0, IF(AZ1478<>\"n/a\", AZ1478-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA1481<>0, IF(BA1478<>\"n/a\", BA1478-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB1481<>0, IF(BB1478<>\"n/a\", BB1478-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC1481<>0, IF(BC1478<>\"n/a\", BC1478-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD1481<>0, IF(BD1478<>\"n/a\", BD1478-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE1481<>0, IF(BE1478<>\"n/a\", BE1478-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF1481<>0, IF(BF1478<>\"n/a\", BF1478-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG1481<>0, IF(BG1478<>\"n/a\", BG1478-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH1481<>0, IF(BH1478<>\"n/a\", BH1478-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI1481<>0, IF(BI1478<>\"n/a\", BI1478-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1481<>0, IF(BJ1478<>\"n/a\", BJ1478-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK1481<>0, IF(BK1478<>\"n/a\", BK1478-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL1481<>0, IF(BL1478<>\"n/a\", BL1478-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM1481<>0, IF(BM1478<>\"n/a\", BM1478-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN1481<>0, IF(BN1478<>\"n/a\", BN1478-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO1481<>0, IF(BO1478<>\"n/a\", BO1478-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP1481<>0, IF(BP1478<>\"n/a\", BP1478-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1481<>0, IF(BQ1478<>\"n/a\", BQ1478-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR1481<>0, IF(BR1478<>\"n/a\", BR1478-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS1481<>0, IF(BS1478<>\"n/a\", BS1478-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT1481<>0, IF(BT1478<>\"n/a\", BT1478-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU1481<>0, IF(BU1478<>\"n/a\", BU1478-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1477)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1477)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1477)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1477)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1477)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1477)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1477)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1477)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1477)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1477)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1477)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1477)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1477)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1477)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1477)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1477)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1477)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1477)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1477)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1477)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1477)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1477)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1477)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1477)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1477)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1477)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1477)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1477)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1477)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1477)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1477)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1477)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1477)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1477)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1477)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1477)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1477)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1477)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1477)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1477)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1477)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1477)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1477)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1477)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1477)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1477)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1477)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1477)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1477)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1477)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1477)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1477)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1477)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1477)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1477)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1477)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1477)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1477)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1477)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1477)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1477)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1477)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1477)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1477)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1477)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1477)/'RAB input'!BU$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1477)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1477)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>H$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:G1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>I$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:H1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>J$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:I1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>K$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:J1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>L$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:K1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>M$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:L1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>N$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:M1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>O$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:N1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>P$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:O1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>Q$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:P1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>R$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:Q1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>S$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:R1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>T$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:S1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>U$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:T1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>V$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:U1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>W$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:V1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>X$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:W1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>Y$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:X1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>Z$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:Y1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AA$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:Z1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AB$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AA1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AC$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AB1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AD$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AC1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AE$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AD1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AF$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AE1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AG$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AF1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AH$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AG1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AI$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AH1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AJ$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AI1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AK$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AJ1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AL$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AK1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AM$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AL1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AN$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AM1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AO$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AN1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AP$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AO1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AQ$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AP1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AR$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AQ1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AS$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AR1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AT$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AS1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AU$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AT1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AV$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AU1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AW$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AV1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AX$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AW1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AY$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AX1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>AZ$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AY1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BA$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:AZ1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BB$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BA1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BC$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BB1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BD$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BC1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BE$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BD1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BF$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BE1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BG$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BF1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BH$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BG1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BI$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BH1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BJ$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BI1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BK$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BJ1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BL$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BK1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BM$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BL1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BN$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BM1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BO$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BN1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BP$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BO1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BQ$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BP1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BR$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BQ1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BS$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BR1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BT$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BS1487))))","v":0},{"$f":"IF(OFFSET($G1478, -$E1487, $E1487)=\"n/a\",0,IF(OFFSET($G1478,-$E1487,$E1487)+$E1487>BU$5,IFERROR((OFFSET($G1477,-$E1487,$E1487)/(OFFSET($G1478,-$E1487,$E1487))),0),(OFFSET($G1477,-$E1487,$E1487)-SUM($G1487:BT1487))))","v":0}]
[null,null,null,null,{"$f":"E1487+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1488)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>I$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:H1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>J$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:I1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>K$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:J1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>L$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:K1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>M$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:L1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>N$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:M1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>O$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:N1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>P$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:O1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>Q$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:P1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>R$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:Q1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>S$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:R1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>T$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:S1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>U$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:T1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>V$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:U1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>W$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:V1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>X$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:W1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>Y$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:X1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>Z$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:Y1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AA$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:Z1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AB$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AA1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AC$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AB1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AD$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AC1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AE$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AD1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AF$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AE1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AG$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AF1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AH$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AG1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AI$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AH1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AJ$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AI1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AK$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AJ1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AL$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AK1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AM$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AL1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AN$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AM1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AO$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AN1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AP$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AO1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AQ$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AP1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AR$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AQ1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AS$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AR1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AT$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AS1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AU$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AT1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AV$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AU1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AW$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AV1488))))","v":0.26498384794551094},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AX$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AW1488))))","v":0.19658409540903143},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AY$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AX1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>AZ$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AY1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BA$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:AZ1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BB$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BA1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BC$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BB1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BD$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BC1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BE$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BD1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BF$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BE1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BG$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BF1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BH$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BG1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BI$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BH1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BJ$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BI1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BK$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BJ1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BL$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BK1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BM$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BL1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BN$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BM1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BO$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BN1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BP$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BO1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BQ$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BP1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BR$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BQ1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BS$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BR1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BT$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BS1488))))","v":0},{"$f":"IF(OFFSET($G1479, -$E1488, $E1488)=\"n/a\",0,IF(OFFSET($G1479,-$E1488,$E1488)+$E1488>BU$5,IFERROR((OFFSET($G1478,-$E1488,$E1488)/(OFFSET($G1479,-$E1488,$E1488))),0),(OFFSET($G1478,-$E1488,$E1488)-SUM($G1488:BT1488))))","v":0}]
[null,null,null,null,{"$f":"E1488+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1489)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>J$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:I1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>K$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:J1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>L$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:K1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>M$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:L1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>N$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:M1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>O$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:N1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>P$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:O1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>Q$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:P1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>R$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:Q1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>S$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:R1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>T$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:S1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>U$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:T1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>V$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:U1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>W$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:V1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>X$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:W1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>Y$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:X1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>Z$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:Y1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AA$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:Z1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AB$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AA1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AC$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AB1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AD$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AC1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AE$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AD1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AF$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AE1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AG$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AF1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AH$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AG1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AI$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AH1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AJ$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AI1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AK$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AJ1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AL$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AK1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AM$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AL1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AN$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AM1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AO$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AN1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AP$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AO1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AQ$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AP1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AR$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AQ1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AS$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AR1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AT$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AS1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AU$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AT1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AV$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AU1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AW$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AV1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AX$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AW1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AY$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AX1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>AZ$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AY1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BA$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:AZ1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BB$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BA1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BC$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BB1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BD$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BC1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BE$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BD1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BF$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BE1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BG$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BF1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BH$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BG1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BI$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BH1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BJ$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BI1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BK$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BJ1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BL$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BK1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BM$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BL1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BN$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BM1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BO$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BN1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BP$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BO1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BQ$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BP1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BR$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BQ1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BS$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BR1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BT$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BS1489))))","v":0},{"$f":"IF(OFFSET($G1480, -$E1489, $E1489)=\"n/a\",0,IF(OFFSET($G1480,-$E1489,$E1489)+$E1489>BU$5,IFERROR((OFFSET($G1479,-$E1489,$E1489)/(OFFSET($G1480,-$E1489,$E1489))),0),(OFFSET($G1479,-$E1489,$E1489)-SUM($G1489:BT1489))))","v":0}]
[null,null,null,null,{"$f":"E1489+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1490)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>K$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:J1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>L$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:K1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>M$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:L1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>N$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:M1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>O$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:N1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>P$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:O1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>Q$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:P1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>R$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:Q1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>S$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:R1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>T$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:S1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>U$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:T1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>V$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:U1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>W$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:V1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>X$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:W1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>Y$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:X1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>Z$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:Y1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AA$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:Z1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AB$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AA1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AC$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AB1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AD$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AC1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AE$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AD1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AF$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AE1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AG$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AF1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AH$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AG1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AI$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AH1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AJ$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AI1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AK$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AJ1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AL$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AK1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AM$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AL1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AN$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AM1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AO$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AN1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AP$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AO1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AQ$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AP1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AR$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AQ1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AS$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AR1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AT$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AS1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AU$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AT1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AV$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AU1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AW$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AV1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AX$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AW1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AY$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AX1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>AZ$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AY1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BA$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:AZ1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BB$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BA1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BC$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BB1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BD$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BC1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BE$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BD1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BF$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BE1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BG$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BF1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BH$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BG1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BI$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BH1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BJ$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BI1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BK$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BJ1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BL$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BK1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BM$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BL1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BN$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BM1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BO$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BN1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BP$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BO1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BQ$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BP1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BR$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BQ1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BS$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BR1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BT$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BS1490))))","v":0},{"$f":"IF(OFFSET($G1481, -$E1490, $E1490)=\"n/a\",0,IF(OFFSET($G1481,-$E1490,$E1490)+$E1490>BU$5,IFERROR((OFFSET($G1480,-$E1490,$E1490)/(OFFSET($G1481,-$E1490,$E1490))),0),(OFFSET($G1480,-$E1490,$E1490)-SUM($G1490:BT1490))))","v":0}]
[null,null,null,null,{"$f":"E1490+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1491)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>L$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:K1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>M$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:L1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>N$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:M1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>O$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:N1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>P$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:O1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>Q$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:P1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>R$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:Q1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>S$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:R1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>T$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:S1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>U$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:T1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>V$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:U1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>W$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:V1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>X$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:W1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>Y$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:X1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>Z$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:Y1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AA$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:Z1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AB$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AA1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AC$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AB1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AD$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AC1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AE$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AD1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AF$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AE1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AG$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AF1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AH$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AG1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AI$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AH1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AJ$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AI1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AK$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AJ1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AL$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AK1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AM$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AL1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AN$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AM1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AO$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AN1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AP$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AO1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AQ$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AP1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AR$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AQ1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AS$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AR1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AT$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AS1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AU$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AT1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AV$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AU1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AW$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AV1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AX$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AW1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AY$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AX1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>AZ$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AY1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BA$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:AZ1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BB$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BA1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BC$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BB1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BD$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BC1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BE$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BD1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BF$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BE1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BG$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BF1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BH$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BG1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BI$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BH1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BJ$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BI1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BK$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BJ1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BL$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BK1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BM$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BL1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BN$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BM1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BO$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BN1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BP$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BO1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BQ$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BP1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BR$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BQ1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BS$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BR1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BT$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BS1491))))","v":0},{"$f":"IF(OFFSET($G1482, -$E1491, $E1491)=\"n/a\",0,IF(OFFSET($G1482,-$E1491,$E1491)+$E1491>BU$5,IFERROR((OFFSET($G1481,-$E1491,$E1491)/(OFFSET($G1482,-$E1491,$E1491))),0),(OFFSET($G1481,-$E1491,$E1491)-SUM($G1491:BT1491))))","v":0}]
[null,null,null,null,{"$f":"E1491+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1492)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>M$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:L1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>N$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:M1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>O$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:N1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>P$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:O1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>Q$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:P1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>R$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:Q1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>S$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:R1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>T$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:S1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>U$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:T1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>V$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:U1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>W$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:V1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>X$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:W1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>Y$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:X1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>Z$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:Y1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AA$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:Z1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AB$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AA1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AC$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AB1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AD$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AC1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AE$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AD1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AF$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AE1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AG$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AF1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AH$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AG1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AI$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AH1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AJ$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AI1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AK$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AJ1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AL$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AK1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AM$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AL1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AN$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AM1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AO$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AN1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AP$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AO1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AQ$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AP1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AR$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AQ1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AS$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AR1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AT$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AS1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AU$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AT1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AV$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AU1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AW$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AV1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AX$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AW1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AY$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AX1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>AZ$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AY1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BA$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:AZ1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BB$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BA1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BC$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BB1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BD$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BC1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BE$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BD1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BF$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BE1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BG$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BF1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BH$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BG1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BI$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BH1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BJ$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BI1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BK$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BJ1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BL$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BK1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BM$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BL1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BN$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BM1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BO$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BN1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BP$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BO1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BQ$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BP1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BR$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BQ1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BS$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BR1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BT$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BS1492))))","v":0},{"$f":"IF(OFFSET($G1483, -$E1492, $E1492)=\"n/a\",0,IF(OFFSET($G1483,-$E1492,$E1492)+$E1492>BU$5,IFERROR((OFFSET($G1482,-$E1492,$E1492)/(OFFSET($G1483,-$E1492,$E1492))),0),(OFFSET($G1482,-$E1492,$E1492)-SUM($G1492:BT1492))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E1492","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1494)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=M$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:L1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:L1495)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:L1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=N$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:M1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:M1495)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:M1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=O$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:N1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:N1495)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:N1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=P$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:O1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:O1495)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:O1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=Q$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:P1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:P1495)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:P1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=R$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:Q1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:Q1495)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:Q1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=S$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:R1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:R1495)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:R1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=T$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:S1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:S1495)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:S1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=U$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:T1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:T1495)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:T1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=V$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:U1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:U1495)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:U1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=W$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:V1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:V1495)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:V1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=X$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:W1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:W1495)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:W1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=Y$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:X1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:X1495)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:X1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=Z$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:Y1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:Y1495)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:Y1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AA$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:Z1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:Z1495)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:Z1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AB$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AA1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AA1495)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AA1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AC$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AB1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AB1495)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AB1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AD$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AC1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AC1495)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AC1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AE$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AD1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AD1495)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AD1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AF$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AE1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AE1495)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AE1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AG$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AF1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AF1495)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AF1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AH$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AG1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AG1495)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AG1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AI$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AH1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AH1495)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AH1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AJ$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AI1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AI1495)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AI1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AK$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AJ1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AJ1495)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AJ1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AL$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AK1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AK1495)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AK1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AM$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AL1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AL1495)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AL1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AN$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AM1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AM1495)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AM1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AO$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AN1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AN1495)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AN1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AP$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AO1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AO1495)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AO1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AQ$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AP1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AP1495)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AP1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AR$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AQ1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AQ1495)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AQ1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AS$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AR1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AR1495)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AR1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AT$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AS1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AS1495)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AS1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AU$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AT1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AT1495)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AT1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AV$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AU1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AU1495)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AU1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AW$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AV1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AV1495)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AV1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AX$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AW1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AW1495)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AW1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AY$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AX1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AX1495)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AX1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=AZ$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AY1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AY1495)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AY1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BA$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:AZ1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AZ1495)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:AZ1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BB$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BA1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BA1495)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BA1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BC$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BB1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BB1495)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BB1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BD$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BC1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BC1495)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BC1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BE$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BD1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BD1495)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BD1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BF$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BE1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BE1495)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BE1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BG$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BF1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BF1495)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BF1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BH$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BG1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BG1495)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BG1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BI$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BH1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BH1495)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BH1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BJ$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BI1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BI1495)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BI1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BK$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BJ1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BJ1495)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BJ1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BL$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BK1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BK1495)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BK1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BM$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BL1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BL1495)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BL1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BN$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BM1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BM1495)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BM1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BO$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BN1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BN1495)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BN1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BP$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BO1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BO1495)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BO1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BQ$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BP1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BP1495)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BP1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BR$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BQ1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BQ1495)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BQ1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BS$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BR1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BR1495)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BR1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BT$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BS1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BS1495)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BS1495)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1494)+$E1487>=BU$5, 0,\nIF(AND(OFFSET($G1479, -$E1487, $E1494)<>0, OFFSET($G1481, -$E1487, $E1494)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)-SUM($G1495:BT1495)),\nIF(AND(OFFSET($G1479, -$E1487, $E1494)=0, OFFSET($G1481, -$E1487, $E1494)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1482, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BT1495)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1494)<OFFSET($G1480, -$E1487, $E1494)+$E1494, IFERROR(OFFSET($G1479, -$E1487, $E1494)/OFFSET($G1480, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)/OFFSET($G1482, -$E1487, $E1494), 0), OFFSET($G1479, -$E1487, $E1494)+OFFSET($G1481, -$E1487, $E1494)-SUM($G1495:BT1495)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1488)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(I$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:H1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(J$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:I1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(K$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:J1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(L$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:K1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(M$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:L1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(N$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:M1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(O$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:N1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(P$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:O1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:P1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(R$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:Q1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(S$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:R1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(T$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:S1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(U$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:T1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(V$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:U1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(W$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:V1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(X$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:W1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:X1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:Y1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:Z1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AA1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AB1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AC1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AD1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AE1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AF1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AG1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AH1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AI1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AJ1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AK1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AL1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AM1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AN1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AO1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AP1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AQ1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AR1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AS1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AT1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AU1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AV1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AW1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AX1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AY1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:AZ1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BA1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BB1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BC1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BD1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BE1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BF1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BG1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BH1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BI1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BJ1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BK1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BL1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BM1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BN1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BO1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BP1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BQ1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BR1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BS1498)))","v":0},{"$f":"IF(OR(OFFSET($G1483, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=0, OFFSET($G1484, -$E1487, $E1488)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1484, -$E1487, $E1488)+$E1488, IFERROR(OFFSET($G1483, -$E1487, $E1488)/OFFSET($G1484, -$E1487, $E1488), 0), OFFSET($G1483, -$E1487, $E1488)-SUM($G1498:BT1498)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1489)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(J$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:I1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(K$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:J1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(L$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:K1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(M$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:L1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(N$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:M1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(O$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:N1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(P$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:O1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:P1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(R$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:Q1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(S$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:R1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(T$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:S1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(U$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:T1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(V$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:U1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(W$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:V1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(X$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:W1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:X1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:Y1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:Z1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AA1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AB1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AC1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AD1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AE1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AF1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AG1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AH1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AI1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AJ1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AK1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AL1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AM1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AN1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AO1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AP1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AQ1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AR1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AS1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AT1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AU1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AV1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AW1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AX1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AY1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:AZ1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BA1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BB1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BC1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BD1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BE1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BF1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BG1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BH1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BI1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BJ1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BK1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BL1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BM1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BN1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BO1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BP1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BQ1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BR1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BS1499)))","v":0},{"$f":"IF(OR(OFFSET($G1484, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=0, OFFSET($G1485, -$E1488, $E1489)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1485, -$E1488, $E1489)+$E1489, IFERROR(OFFSET($G1484, -$E1488, $E1489)/OFFSET($G1485, -$E1488, $E1489), 0), OFFSET($G1484, -$E1488, $E1489)-SUM($G1499:BT1499)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1490)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(K$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:J1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(L$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:K1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(M$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:L1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(N$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:M1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(O$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:N1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(P$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:O1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:P1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(R$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:Q1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(S$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:R1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(T$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:S1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(U$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:T1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(V$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:U1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(W$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:V1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(X$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:W1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:X1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:Y1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:Z1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AA1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AB1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AC1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AD1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AE1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AF1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AG1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AH1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AI1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AJ1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AK1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AL1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AM1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AN1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AO1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AP1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AQ1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AR1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AS1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AT1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AU1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AV1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AW1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AX1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AY1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:AZ1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BA1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BB1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BC1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BD1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BE1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BF1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BG1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BH1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BI1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BJ1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BK1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BL1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BM1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BN1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BO1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BP1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BQ1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BR1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BS1500)))","v":0},{"$f":"IF(OR(OFFSET($G1485, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=0, OFFSET($G1486, -$E1489, $E1490)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1486, -$E1489, $E1490)+$E1490, IFERROR(OFFSET($G1485, -$E1489, $E1490)/OFFSET($G1486, -$E1489, $E1490), 0), OFFSET($G1485, -$E1489, $E1490)-SUM($G1500:BT1500)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1491)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(L$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:K1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(M$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:L1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(N$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:M1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(O$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:N1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(P$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:O1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:P1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(R$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:Q1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(S$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:R1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(T$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:S1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(U$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:T1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(V$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:U1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(W$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:V1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(X$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:W1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:X1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:Y1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:Z1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AA1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AB1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AC1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AD1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AE1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AF1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AG1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AH1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AI1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AJ1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AK1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AL1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AM1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AN1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AO1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AP1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AQ1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AR1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AS1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AT1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AU1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AV1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AW1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AX1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AY1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:AZ1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BA1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BB1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BC1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BD1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BE1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BF1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BG1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BH1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BI1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BJ1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BK1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BL1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BM1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BN1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BO1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BP1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BQ1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BR1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BS1501)))","v":0},{"$f":"IF(OR(OFFSET($G1486, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=0, OFFSET($G1487, -$E1490, $E1491)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1487, -$E1490, $E1491)+$E1491, IFERROR(OFFSET($G1486, -$E1490, $E1491)/OFFSET($G1487, -$E1490, $E1491), 0), OFFSET($G1486, -$E1490, $E1491)-SUM($G1501:BT1501)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1492)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(M$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:L1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(N$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:M1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(O$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:N1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(P$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:O1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:P1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(R$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:Q1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(S$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:R1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(T$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:S1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(U$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:T1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(V$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:U1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(W$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:V1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(X$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:W1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:X1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:Y1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:Z1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AA1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AB1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AC1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AD1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AE1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AF1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AG1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AH1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AI1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AJ1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AK1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AL1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AM1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AN1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AO1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AP1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AQ1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AR1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AS1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AT1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AU1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AV1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AW1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AX1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AY1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:AZ1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BA1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BB1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BC1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BD1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BE1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BF1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BG1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BH1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BI1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BJ1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BK1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BL1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BM1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BN1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BO1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BP1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BQ1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BR1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BS1502)))","v":0},{"$f":"IF(OR(OFFSET($G1487, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=0, OFFSET($G1488, -$E1491, $E1492)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1488, -$E1491, $E1492)+$E1492, IFERROR(OFFSET($G1487, -$E1491, $E1492)/OFFSET($G1488, -$E1491, $E1492), 0), OFFSET($G1487, -$E1491, $E1492)-SUM($G1502:BT1502)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1477, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"ERC - depreciation"},null,{"$f":"SUM(H1487:H1503)","v":0},0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,{"$f":"SUM(AN1487:AN1503)","v":0.26498384794551094},0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.26498384794551094,0.19658409540903143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1487:BT1503)","v":0},{"$f":"SUM(BU1487:BU1503)","v":0}]

{"sheet":"TAB tracking","index":5,"n_rows":1404,"n_cols":73,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Endeavour Energy - TAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2018-19"},{"$f":"'TAB input'!H$4","v":"2019-20"},{"$f":"'TAB input'!I$4","v":"2020-21"},{"$f":"'TAB input'!J$4","v":"2021-22"},{"$f":"'TAB input'!K$4","v":"2022-23"},{"$f":"'TAB input'!L$4","v":"2023-24"},{"$f":"'TAB input'!M$4","v":"2024-25"},{"$f":"'TAB input'!N$4","v":"2025-26"},{"$f":"'TAB input'!O$4","v":"2026-27"},{"$f":"'TAB input'!P$4","v":"2027-28"},{"$f":"'TAB input'!Q$4","v":"2028-29"},{"$f":"'TAB input'!R$4","v":"2029-30"},{"$f":"'TAB input'!S$4","v":"2030-31"},{"$f":"'TAB input'!T$4","v":"2031-32"},{"$f":"'TAB input'!U$4","v":"2032-33"},{"$f":"'TAB input'!V$4","v":"2033-34"},{"$f":"'TAB input'!W$4","v":"2034-35"},{"$f":"'TAB input'!X$4","v":"2035-36"},{"$f":"'TAB input'!Y$4","v":"2036-37"},{"$f":"'TAB input'!Z$4","v":"2037-38"},{"$f":"'TAB input'!AA$4","v":"2038-39"},{"$f":"'TAB input'!AB$4","v":"2039-40"},{"$f":"'TAB input'!AC$4","v":"2040-41"},{"$f":"'TAB input'!AD$4","v":"2041-42"},{"$f":"'TAB input'!AE$4","v":"2042-43"},{"$f":"'TAB input'!AF$4","v":"2043-44"},{"$f":"'TAB input'!AG$4","v":"2044-45"},{"$f":"'TAB input'!AH$4","v":"2045-46"},{"$f":"'TAB input'!AI$4","v":"2046-47"},{"$f":"'TAB input'!AJ$4","v":"2047-48"},{"$f":"'TAB input'!AK$4","v":"2048-49"},{"$f":"'TAB input'!AL$4","v":"2049-50"},{"$f":"'TAB input'!AM$4","v":"2050-51"},{"$f":"'TAB input'!AN$4","v":"2051-52"},{"$f":"'TAB input'!AO$4","v":"2052-53"},{"$f":"'TAB input'!AP$4","v":"2053-54"},{"$f":"'TAB input'!AQ$4","v":"2054-55"},{"$f":"'TAB input'!AR$4","v":"2055-56"},{"$f":"'TAB input'!AS$4","v":"2056-57"},{"$f":"'TAB input'!AT$4","v":"2057-58"},{"$f":"'TAB input'!AU$4","v":"2058-59"},{"$f":"'TAB input'!AV$4","v":"2059-60"},{"$f":"'TAB input'!AW$4","v":"2060-61"},{"$f":"'TAB input'!AX$4","v":"2061-62"},{"$f":"'TAB input'!AY$4","v":"2062-63"},{"$f":"'TAB input'!AZ$4","v":"2063-64"},{"$f":"'TAB input'!BA$4","v":"2064-65"},{"$f":"'TAB input'!BB$4","v":"2065-66"},{"$f":"'TAB input'!BC$4","v":"2066-67"},{"$f":"'TAB input'!BD$4","v":"2067-68"},{"$f":"'TAB input'!BE$4","v":"2068-69"},{"$f":"'TAB input'!BF$4","v":"2069-70"},{"$f":"'TAB input'!BG$4","v":"2070-71"},{"$f":"'TAB input'!BH$4","v":"2071-72"},{"$f":"'TAB input'!BI$4","v":"2072-73"},{"$f":"'TAB input'!BJ$4","v":"2073-74"},{"$f":"'TAB input'!BK$4","v":"2074-75"},{"$f":"'TAB input'!BL$4","v":"2075-76"},{"$f":"'TAB input'!BM$4","v":"2076-77"},{"$f":"'TAB input'!BN$4","v":"2077-78"},{"$f":"'TAB input'!BO$4","v":"2078-79"},{"$f":"'TAB input'!BP$4","v":"2079-80"},{"$f":"'TAB input'!BQ$4","v":"2080-81"},{"$f":"'TAB input'!BR$4","v":"2081-82"},{"$f":"'TAB input'!BS$4","v":"2082-83"},{"$f":"'TAB input'!BT$4","v":"2083-84"},{"$f":"'TAB input'!BU$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Land & Easments"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":116.5368033562503},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":-5.3889978822997957},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":6.3014840180004033},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":-60.568020500459738},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":0.29322091878638079},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":12.200301230505382},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":"n/a"}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":"n/a"}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":1.393E-2},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":5.1999999999999995E-4},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E7)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E7)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E7)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E7)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E7)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E7)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E7)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E7)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>G$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:G18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:H18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:I18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:J18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:K18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:L18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:M18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:N18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:O18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:P18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:R18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:S18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:T18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:U18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:V18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:W18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:X18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E19)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>I$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>H$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:H19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>I$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:I19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:J19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:K19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:L19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:M19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:N19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:O19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:P19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:R19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:S19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:T19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:U19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:V19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:W19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:X19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))))","v":0}]
[null,null,null,null,{"$f":"E19+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>J$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>I$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:I20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>J$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:J20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:K20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:L20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:M20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:N20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:O20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:P20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:R20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:S20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:T20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:U20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:V20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:W20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:X20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))))","v":0}]
[null,null,null,null,{"$f":"E20+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>K$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>J$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:J21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>K$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:K21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:L21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:M21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:N21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:O21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:P21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:R21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:S21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:T21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:U21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:V21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:W21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:X21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))))","v":0}]
[null,null,null,null,{"$f":"E21+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>L$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>K$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:K22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>L$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:L22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:M22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:N22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:O22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:P22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:R22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:S22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:T22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:U22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:V22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:W22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:X22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))))","v":0}]
[null,null,null,null,{"$f":"E22+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>M$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>L$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:L23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>M$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:M23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:N23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:O23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:P23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:R23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:S23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:T23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:U23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:V23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:W23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:X23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>I$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:H26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:H26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:H26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>J$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:I26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:I26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:I26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>K$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:J26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:J26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:J26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>L$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:K26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:K26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:K26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>M$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:L26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:L26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:L26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>N$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:M26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:M26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:M26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>O$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:N26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:N26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:N26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>P$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:O26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:O26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:O26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Q$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:P26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:P26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:P26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>R$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:Q26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Q26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Q26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>S$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:R26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:R26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:R26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>T$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:S26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:S26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:S26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>U$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:T26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:T26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:T26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>V$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:U26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:U26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:U26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>W$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:V26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:V26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:V26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>X$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:W26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:W26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:W26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Y$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:X26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:X26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:X26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Z$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:Y26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Y26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Y26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:Z26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Z26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Z26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AA26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AB26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AC26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AD26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AO26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AO26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AP26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AP26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AR26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AR26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AS26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AS26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AT26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AT26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AU26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AU26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AV26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AV26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AW26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AW26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AX26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AX26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AY26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AY26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BO26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BO26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BP26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BP26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BR26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BR26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BS26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BS26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BT26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BT26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BT26))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>J$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:I27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:I27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:I27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>K$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:J27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:J27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:J27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>L$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:K27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:K27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:K27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>M$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:L27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:L27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:L27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>N$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:M27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:M27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:M27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>O$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:N27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:N27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:N27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>P$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:O27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:O27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:O27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Q$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:P27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:P27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:P27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>R$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:Q27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Q27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Q27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>S$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:R27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:R27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:R27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>T$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:S27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:S27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:S27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>U$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:T27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:T27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:T27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>V$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:U27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:U27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:U27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>W$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:V27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:V27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:V27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>X$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:W27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:W27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:W27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Y$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:X27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:X27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:X27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Z$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:Y27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Y27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Y27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:Z27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Z27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Z27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AA27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AB27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AC27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AD27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AE27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AO27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AO27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AP27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AP27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AR27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AR27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AS27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AS27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AT27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AT27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AU27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AU27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AV27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AV27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AW27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AW27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AX27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AX27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AY27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AY27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BO27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BO27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BP27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BP27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BR27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BR27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BS27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BS27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BT27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BT27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BT27))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>K$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:J28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:J28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:J28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>L$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:K28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:K28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:K28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>M$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:L28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:L28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:L28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>N$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:M28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:M28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:M28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>O$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:N28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:N28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:N28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>P$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:O28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:O28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:O28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Q$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:P28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:P28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:P28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>R$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:Q28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Q28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Q28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>S$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:R28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:R28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:R28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>T$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:S28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:S28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:S28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>U$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:T28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:T28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:T28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>V$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:U28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:U28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:U28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>W$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:V28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:V28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:V28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>X$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:W28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:W28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:W28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Y$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:X28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:X28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:X28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Z$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:Y28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Y28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Y28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:Z28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Z28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Z28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AA28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AB28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AC28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AD28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AE28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AF28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AG28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AH28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AI28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AK28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AL28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AM28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AN28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AO28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AO28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AO28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AP28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AP28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AP28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AR28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AR28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AR28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AS28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AS28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AS28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AT28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AT28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AT28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AU28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AU28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AU28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AV28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AV28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AV28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AW28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AW28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AW28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AX28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AX28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AX28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AY28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AY28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AY28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BA28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BB28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BC28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BD28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BE28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BF28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BG28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BH28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BI28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BK28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BL28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BO28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BO28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BP28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BP28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BR28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BR28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BS28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BS28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BT28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BT28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BT28))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>L$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:K29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:K29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:K29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>M$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:L29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:L29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:L29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>N$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:M29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:M29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:M29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>O$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:N29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:N29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:N29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>P$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:O29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:O29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:O29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Q$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:P29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:P29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:P29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>R$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:Q29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Q29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Q29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>S$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:R29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:R29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:R29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>T$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:S29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:S29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:S29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>U$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:T29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:T29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:T29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>V$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:U29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:U29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:U29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>W$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:V29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:V29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:V29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>X$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:W29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:W29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:W29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Y$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:X29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:X29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:X29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Z$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:Y29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Y29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Y29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:Z29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Z29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Z29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AA29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AB29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AC29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AD29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AE29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AF29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AG29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AH29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AI29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AK29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AL29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AM29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AN29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AO29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AO29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AO29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AP29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AP29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AP29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AR29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AR29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AR29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AS29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AS29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AS29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AT29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AT29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AT29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AU29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AU29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AU29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AV29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AV29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AV29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AW29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AW29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AW29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AX29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AX29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AX29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AY29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AY29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AY29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BA29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BB29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BC29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BD29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BE29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BF29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BG29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BH29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BI29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BK29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BL29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BM29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BN29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BO29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BO29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BO29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BP29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BP29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BP29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BR29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BR29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BS29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BS29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BT29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BT29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BT29))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>M$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:L30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:L30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:L30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>N$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:M30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:M30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:M30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>O$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:N30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:N30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:N30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>P$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:O30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:O30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:O30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Q$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:P30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:P30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:P30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>R$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:Q30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Q30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Q30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>S$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:R30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:R30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:R30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>T$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:S30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:S30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:S30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>U$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:T30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:T30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:T30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>V$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:U30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:U30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:U30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>W$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:V30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:V30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:V30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>X$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:W30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:W30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:W30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Y$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:X30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:X30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:X30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Z$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:Y30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Y30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Y30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:Z30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Z30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Z30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AA30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AB30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AC30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AD30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AE30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AF30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AG30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AH30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AI30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AK30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AL30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AM30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AN30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AO30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AO30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AO30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AP30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AP30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AP30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AR30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AR30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AR30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AS30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AS30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AS30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AT30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AT30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AT30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AU30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AU30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AU30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AV30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AV30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AV30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AW30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AW30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AW30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AX30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AX30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AX30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AY30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AY30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AY30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BA30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BB30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BC30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BD30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BE30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BF30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BG30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BH30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BI30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BK30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BL30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BM30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BN30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BO30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BO30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BO30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BP30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BP30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BP30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BR30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BR30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BR30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BS30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BS30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BS30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BT30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BT30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BT30))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Land & Easments - tax depreciation"},null,{"$f":"SUM(H18:H31)+H10","v":0},1.393E-2,5.1999999999999995E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN18:AN31)+AN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT31)+BT10","v":0},{"$f":"SUM(BU18:BU31)+BU10","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E35","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E35, 'TAB input'!$D$18:$D$67, 0))","v":"FY14 ORAB Sub-transmission lines and cables"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E35)","v":372.45228713383182},{"$f":"INDEX('TAB input'!H$18:H$67, $E35)-INDEX('TAB input'!H$72:H$121, $E35)-INDEX('TAB input'!H$126:H$175, $E35)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E35)-INDEX('TAB input'!I$72:I$121, $E35)-INDEX('TAB input'!I$126:I$175, $E35)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E35)-INDEX('TAB input'!J$72:J$121, $E35)-INDEX('TAB input'!J$126:J$175, $E35)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E35)-INDEX('TAB input'!K$72:K$121, $E35)-INDEX('TAB input'!K$126:K$175, $E35)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E35)-INDEX('TAB input'!L$72:L$121, $E35)-INDEX('TAB input'!L$126:L$175, $E35)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E35)-INDEX('TAB input'!M$72:M$121, $E35)-INDEX('TAB input'!M$126:M$175, $E35)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E35)-INDEX('TAB input'!N$72:N$121, $E35)-INDEX('TAB input'!N$126:N$175, $E35)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E35)-INDEX('TAB input'!O$72:O$121, $E35)-INDEX('TAB input'!O$126:O$175, $E35)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E35)-INDEX('TAB input'!P$72:P$121, $E35)-INDEX('TAB input'!P$126:P$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E35)-INDEX('TAB input'!Q$72:Q$121, $E35)-INDEX('TAB input'!Q$126:Q$175, $E35)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E35)-INDEX('TAB input'!R$72:R$121, $E35)-INDEX('TAB input'!R$126:R$175, $E35)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E35)-INDEX('TAB input'!S$72:S$121, $E35)-INDEX('TAB input'!S$126:S$175, $E35)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E35)-INDEX('TAB input'!T$72:T$121, $E35)-INDEX('TAB input'!T$126:T$175, $E35)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E35)-INDEX('TAB input'!U$72:U$121, $E35)-INDEX('TAB input'!U$126:U$175, $E35)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E35)-INDEX('TAB input'!V$72:V$121, $E35)-INDEX('TAB input'!V$126:V$175, $E35)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E35)-INDEX('TAB input'!W$72:W$121, $E35)-INDEX('TAB input'!W$126:W$175, $E35)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E35)-INDEX('TAB input'!X$72:X$121, $E35)-INDEX('TAB input'!X$126:X$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E35)-INDEX('TAB input'!Y$72:Y$121, $E35)-INDEX('TAB input'!Y$126:Y$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E35)-INDEX('TAB input'!Z$72:Z$121, $E35)-INDEX('TAB input'!Z$126:Z$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E35)-INDEX('TAB input'!AA$72:AA$121, $E35)-INDEX('TAB input'!AA$126:AA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E35)-INDEX('TAB input'!AB$72:AB$121, $E35)-INDEX('TAB input'!AB$126:AB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E35)-INDEX('TAB input'!AC$72:AC$121, $E35)-INDEX('TAB input'!AC$126:AC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E35)-INDEX('TAB input'!AD$72:AD$121, $E35)-INDEX('TAB input'!AD$126:AD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E35)-INDEX('TAB input'!AE$72:AE$121, $E35)-INDEX('TAB input'!AE$126:AE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E35)-INDEX('TAB input'!AF$72:AF$121, $E35)-INDEX('TAB input'!AF$126:AF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E35)-INDEX('TAB input'!AG$72:AG$121, $E35)-INDEX('TAB input'!AG$126:AG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E35)-INDEX('TAB input'!AH$72:AH$121, $E35)-INDEX('TAB input'!AH$126:AH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E35)-INDEX('TAB input'!AI$72:AI$121, $E35)-INDEX('TAB input'!AI$126:AI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E35)-INDEX('TAB input'!AJ$72:AJ$121, $E35)-INDEX('TAB input'!AJ$126:AJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E35)-INDEX('TAB input'!AK$72:AK$121, $E35)-INDEX('TAB input'!AK$126:AK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E35)-INDEX('TAB input'!AL$72:AL$121, $E35)-INDEX('TAB input'!AL$126:AL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E35)-INDEX('TAB input'!AM$72:AM$121, $E35)-INDEX('TAB input'!AM$126:AM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E35)-INDEX('TAB input'!AN$72:AN$121, $E35)-INDEX('TAB input'!AN$126:AN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E35)-INDEX('TAB input'!AO$72:AO$121, $E35)-INDEX('TAB input'!AO$126:AO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E35)-INDEX('TAB input'!AP$72:AP$121, $E35)-INDEX('TAB input'!AP$126:AP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E35)-INDEX('TAB input'!AQ$72:AQ$121, $E35)-INDEX('TAB input'!AQ$126:AQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E35)-INDEX('TAB input'!AR$72:AR$121, $E35)-INDEX('TAB input'!AR$126:AR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E35)-INDEX('TAB input'!AS$72:AS$121, $E35)-INDEX('TAB input'!AS$126:AS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E35)-INDEX('TAB input'!AT$72:AT$121, $E35)-INDEX('TAB input'!AT$126:AT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E35)-INDEX('TAB input'!AU$72:AU$121, $E35)-INDEX('TAB input'!AU$126:AU$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E35)-INDEX('TAB input'!AV$72:AV$121, $E35)-INDEX('TAB input'!AV$126:AV$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E35)-INDEX('TAB input'!AW$72:AW$121, $E35)-INDEX('TAB input'!AW$126:AW$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E35)-INDEX('TAB input'!AX$72:AX$121, $E35)-INDEX('TAB input'!AX$126:AX$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E35)-INDEX('TAB input'!AY$72:AY$121, $E35)-INDEX('TAB input'!AY$126:AY$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E35)-INDEX('TAB input'!AZ$72:AZ$121, $E35)-INDEX('TAB input'!AZ$126:AZ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E35)-INDEX('TAB input'!BA$72:BA$121, $E35)-INDEX('TAB input'!BA$126:BA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E35)-INDEX('TAB input'!BB$72:BB$121, $E35)-INDEX('TAB input'!BB$126:BB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E35)-INDEX('TAB input'!BC$72:BC$121, $E35)-INDEX('TAB input'!BC$126:BC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E35)-INDEX('TAB input'!BD$72:BD$121, $E35)-INDEX('TAB input'!BD$126:BD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E35)-INDEX('TAB input'!BE$72:BE$121, $E35)-INDEX('TAB input'!BE$126:BE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E35)-INDEX('TAB input'!BF$72:BF$121, $E35)-INDEX('TAB input'!BF$126:BF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E35)-INDEX('TAB input'!BG$72:BG$121, $E35)-INDEX('TAB input'!BG$126:BG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E35)-INDEX('TAB input'!BH$72:BH$121, $E35)-INDEX('TAB input'!BH$126:BH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E35)-INDEX('TAB input'!BI$72:BI$121, $E35)-INDEX('TAB input'!BI$126:BI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E35)-INDEX('TAB input'!BJ$72:BJ$121, $E35)-INDEX('TAB input'!BJ$126:BJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E35)-INDEX('TAB input'!BK$72:BK$121, $E35)-INDEX('TAB input'!BK$126:BK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E35)-INDEX('TAB input'!BL$72:BL$121, $E35)-INDEX('TAB input'!BL$126:BL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E35)-INDEX('TAB input'!BM$72:BM$121, $E35)-INDEX('TAB input'!BM$126:BM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E35)-INDEX('TAB input'!BN$72:BN$121, $E35)-INDEX('TAB input'!BN$126:BN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E35)-INDEX('TAB input'!BO$72:BO$121, $E35)-INDEX('TAB input'!BO$126:BO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E35)-INDEX('TAB input'!BP$72:BP$121, $E35)-INDEX('TAB input'!BP$126:BP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E35)-INDEX('TAB input'!BQ$72:BQ$121, $E35)-INDEX('TAB input'!BQ$126:BQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E35)-INDEX('TAB input'!BR$72:BR$121, $E35)-INDEX('TAB input'!BR$126:BR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E35)-INDEX('TAB input'!BS$72:BS$121, $E35)-INDEX('TAB input'!BS$126:BS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E35)-INDEX('TAB input'!BT$72:BT$121, $E35)-INDEX('TAB input'!BT$126:BT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E35)-INDEX('TAB input'!BU$72:BU$121, $E35)-INDEX('TAB input'!BU$126:BU$175, $E35)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E35)=\"\", IF($G35=0, 0, F36), INDEX('TAB input'!$G$180:$G$229, $E35))","v":32.994165705448168},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E35)=\"\", G36, INDEX('TAB input'!H$180:H$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E35)=\"\", H36, INDEX('TAB input'!I$180:I$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E35)=\"\", I36, INDEX('TAB input'!J$180:J$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E35)=\"\", J36, INDEX('TAB input'!K$180:K$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E35)=\"\", K36, INDEX('TAB input'!L$180:L$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E35)=\"\", L36, INDEX('TAB input'!M$180:M$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E35)=\"\", M36, INDEX('TAB input'!N$180:N$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E35)=\"\", N36, INDEX('TAB input'!O$180:O$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E35)=\"\", O36, INDEX('TAB input'!P$180:P$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E35)=\"\", P36, INDEX('TAB input'!Q$180:Q$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E35)=\"\", Q36, INDEX('TAB input'!R$180:R$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E35)=\"\", R36, INDEX('TAB input'!S$180:S$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E35)=\"\", S36, INDEX('TAB input'!T$180:T$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E35)=\"\", T36, INDEX('TAB input'!U$180:U$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E35)=\"\", U36, INDEX('TAB input'!V$180:V$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E35)=\"\", V36, INDEX('TAB input'!W$180:W$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E35)=\"\", W36, INDEX('TAB input'!X$180:X$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E35)=\"\", X36, INDEX('TAB input'!Y$180:Y$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E35)=\"\", Y36, INDEX('TAB input'!Z$180:Z$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E35)=\"\", Z36, INDEX('TAB input'!AA$180:AA$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E35)=\"\", AA36, INDEX('TAB input'!AB$180:AB$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E35)=\"\", AB36, INDEX('TAB input'!AC$180:AC$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E35)=\"\", AC36, INDEX('TAB input'!AD$180:AD$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E35)=\"\", AD36, INDEX('TAB input'!AE$180:AE$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E35)=\"\", AE36, INDEX('TAB input'!AF$180:AF$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E35)=\"\", AF36, INDEX('TAB input'!AG$180:AG$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E35)=\"\", AG36, INDEX('TAB input'!AH$180:AH$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E35)=\"\", AH36, INDEX('TAB input'!AI$180:AI$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E35)=\"\", AI36, INDEX('TAB input'!AJ$180:AJ$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E35)=\"\", AJ36, INDEX('TAB input'!AK$180:AK$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E35)=\"\", AK36, INDEX('TAB input'!AL$180:AL$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E35)=\"\", AL36, INDEX('TAB input'!AM$180:AM$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E35)=\"\", AM36, INDEX('TAB input'!AN$180:AN$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E35)=\"\", AN36, INDEX('TAB input'!AO$180:AO$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E35)=\"\", AO36, INDEX('TAB input'!AP$180:AP$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E35)=\"\", AP36, INDEX('TAB input'!AQ$180:AQ$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E35)=\"\", AQ36, INDEX('TAB input'!AR$180:AR$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E35)=\"\", AR36, INDEX('TAB input'!AS$180:AS$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E35)=\"\", AS36, INDEX('TAB input'!AT$180:AT$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E35)=\"\", AT36, INDEX('TAB input'!AU$180:AU$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E35)=\"\", AU36, INDEX('TAB input'!AV$180:AV$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E35)=\"\", AV36, INDEX('TAB input'!AW$180:AW$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E35)=\"\", AW36, INDEX('TAB input'!AX$180:AX$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E35)=\"\", AX36, INDEX('TAB input'!AY$180:AY$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E35)=\"\", AY36, INDEX('TAB input'!AZ$180:AZ$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E35)=\"\", AZ36, INDEX('TAB input'!BA$180:BA$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E35)=\"\", BA36, INDEX('TAB input'!BB$180:BB$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E35)=\"\", BB36, INDEX('TAB input'!BC$180:BC$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E35)=\"\", BC36, INDEX('TAB input'!BD$180:BD$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E35)=\"\", BD36, INDEX('TAB input'!BE$180:BE$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E35)=\"\", BE36, INDEX('TAB input'!BF$180:BF$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E35)=\"\", BF36, INDEX('TAB input'!BG$180:BG$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E35)=\"\", BG36, INDEX('TAB input'!BH$180:BH$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E35)=\"\", BH36, INDEX('TAB input'!BI$180:BI$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E35)=\"\", BI36, INDEX('TAB input'!BJ$180:BJ$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E35)=\"\", BJ36, INDEX('TAB input'!BK$180:BK$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E35)=\"\", BK36, INDEX('TAB input'!BL$180:BL$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E35)=\"\", BL36, INDEX('TAB input'!BM$180:BM$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E35)=\"\", BM36, INDEX('TAB input'!BN$180:BN$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E35)=\"\", BN36, INDEX('TAB input'!BO$180:BO$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E35)=\"\", BO36, INDEX('TAB input'!BP$180:BP$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E35)=\"\", BP36, INDEX('TAB input'!BQ$180:BQ$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E35)=\"\", BQ36, INDEX('TAB input'!BR$180:BR$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E35)=\"\", BR36, INDEX('TAB input'!BS$180:BS$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E35)=\"\", BS36, INDEX('TAB input'!BT$180:BT$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E35)=\"\", BT36, INDEX('TAB input'!BU$180:BU$229, $E35))","v":"n/a"}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E35)=0, G37, INDEX('TAB input'!H$233:H$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E35)=0, H37, INDEX('TAB input'!I$233:I$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E35)=0, I37, INDEX('TAB input'!J$233:J$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E35)=0, J37, INDEX('TAB input'!K$233:K$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E35)=0, K37, INDEX('TAB input'!L$233:L$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E35)=0, L37, INDEX('TAB input'!M$233:M$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E35)=0, M37, INDEX('TAB input'!N$233:N$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E35)=0, N37, INDEX('TAB input'!O$233:O$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E35)=0, O37, INDEX('TAB input'!P$233:P$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E35)=0, P37, INDEX('TAB input'!Q$233:Q$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E35)=0, Q37, INDEX('TAB input'!R$233:R$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E35)=0, R37, INDEX('TAB input'!S$233:S$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E35)=0, S37, INDEX('TAB input'!T$233:T$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E35)=0, T37, INDEX('TAB input'!U$233:U$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E35)=0, U37, INDEX('TAB input'!V$233:V$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E35)=0, V37, INDEX('TAB input'!W$233:W$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E35)=0, W37, INDEX('TAB input'!X$233:X$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E35)=0, X37, INDEX('TAB input'!Y$233:Y$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E35)=0, Y37, INDEX('TAB input'!Z$233:Z$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E35)=0, Z37, INDEX('TAB input'!AA$233:AA$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E35)=0, AA37, INDEX('TAB input'!AB$233:AB$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E35)=0, AB37, INDEX('TAB input'!AC$233:AC$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E35)=0, AC37, INDEX('TAB input'!AD$233:AD$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E35)=0, AD37, INDEX('TAB input'!AE$233:AE$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E35)=0, AE37, INDEX('TAB input'!AF$233:AF$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E35)=0, AF37, INDEX('TAB input'!AG$233:AG$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E35)=0, AG37, INDEX('TAB input'!AH$233:AH$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E35)=0, AH37, INDEX('TAB input'!AI$233:AI$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E35)=0, AI37, INDEX('TAB input'!AJ$233:AJ$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E35)=0, AJ37, INDEX('TAB input'!AK$233:AK$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E35)=0, AK37, INDEX('TAB input'!AL$233:AL$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E35)=0, AL37, INDEX('TAB input'!AM$233:AM$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E35)=0, AM37, INDEX('TAB input'!AN$233:AN$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E35)=0, AN37, INDEX('TAB input'!AO$233:AO$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E35)=0, AO37, INDEX('TAB input'!AP$233:AP$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E35)=0, AP37, INDEX('TAB input'!AQ$233:AQ$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E35)=0, AQ37, INDEX('TAB input'!AR$233:AR$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E35)=0, AR37, INDEX('TAB input'!AS$233:AS$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E35)=0, AS37, INDEX('TAB input'!AT$233:AT$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E35)=0, AT37, INDEX('TAB input'!AU$233:AU$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E35)=0, AU37, INDEX('TAB input'!AV$233:AV$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E35)=0, AV37, INDEX('TAB input'!AW$233:AW$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E35)=0, AW37, INDEX('TAB input'!AX$233:AX$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E35)=0, AX37, INDEX('TAB input'!AY$233:AY$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E35)=0, AY37, INDEX('TAB input'!AZ$233:AZ$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E35)=0, AZ37, INDEX('TAB input'!BA$233:BA$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E35)=0, BA37, INDEX('TAB input'!BB$233:BB$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E35)=0, BB37, INDEX('TAB input'!BC$233:BC$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E35)=0, BC37, INDEX('TAB input'!BD$233:BD$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E35)=0, BD37, INDEX('TAB input'!BE$233:BE$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E35)=0, BE37, INDEX('TAB input'!BF$233:BF$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E35)=0, BF37, INDEX('TAB input'!BG$233:BG$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E35)=0, BG37, INDEX('TAB input'!BH$233:BH$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E35)=0, BH37, INDEX('TAB input'!BI$233:BI$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E35)=0, BI37, INDEX('TAB input'!BJ$233:BJ$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E35)=0, BJ37, INDEX('TAB input'!BK$233:BK$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E35)=0, BK37, INDEX('TAB input'!BL$233:BL$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E35)=0, BL37, INDEX('TAB input'!BM$233:BM$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E35)=0, BM37, INDEX('TAB input'!BN$233:BN$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E35)=0, BN37, INDEX('TAB input'!BO$233:BO$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E35)=0, BO37, INDEX('TAB input'!BP$233:BP$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E35)=0, BP37, INDEX('TAB input'!BQ$233:BQ$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E35)=0, BQ37, INDEX('TAB input'!BR$233:BR$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E35)=0, BR37, INDEX('TAB input'!BS$233:BS$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E35)=0, BS37, INDEX('TAB input'!BT$233:BT$282, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E35)=0, BT37, INDEX('TAB input'!BU$233:BU$282, $E35))","v":"n/a"}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E35)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E35)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E35)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E35)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E35)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E35)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E35)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E35)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E35)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E35)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E35)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E35)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E35)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E35)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E35)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E35)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E35)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E35)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E35)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E35)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E35)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E35)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E35)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E35)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E35)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E35)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E35)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E35)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E35)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E35)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E35)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E35)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E35)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E35)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E35)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E35)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E35)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E35)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E35)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E35)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E35)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E35)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E35)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E35)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E35)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E35)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E35)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E35)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E35)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E35)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E35)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E35)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E35)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E35)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E35)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E35)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E35)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E35)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E35)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E35)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E35)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E35)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E35)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E35)=\"\", G43, INDEX('TAB input'!H$446:H$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E35)=\"\", H43, INDEX('TAB input'!I$446:I$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E35)=\"\", I43, INDEX('TAB input'!J$446:J$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E35)=\"\", J43, INDEX('TAB input'!K$446:K$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E35)=\"\", K43, INDEX('TAB input'!L$446:L$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E35)=\"\", L43, INDEX('TAB input'!M$446:M$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E35)=\"\", M43, INDEX('TAB input'!N$446:N$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E35)=\"\", N43, INDEX('TAB input'!O$446:O$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E35)=\"\", O43, INDEX('TAB input'!P$446:P$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E35)=\"\", P43, INDEX('TAB input'!Q$446:Q$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E35)=\"\", Q43, INDEX('TAB input'!R$446:R$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E35)=\"\", R43, INDEX('TAB input'!S$446:S$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E35)=\"\", S43, INDEX('TAB input'!T$446:T$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E35)=\"\", T43, INDEX('TAB input'!U$446:U$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E35)=\"\", U43, INDEX('TAB input'!V$446:V$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E35)=\"\", V43, INDEX('TAB input'!W$446:W$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E35)=\"\", W43, INDEX('TAB input'!X$446:X$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E35)=\"\", X43, INDEX('TAB input'!Y$446:Y$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E35)=\"\", Y43, INDEX('TAB input'!Z$446:Z$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E35)=\"\", Z43, INDEX('TAB input'!AA$446:AA$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E35)=\"\", AA43, INDEX('TAB input'!AB$446:AB$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E35)=\"\", AB43, INDEX('TAB input'!AC$446:AC$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E35)=\"\", AC43, INDEX('TAB input'!AD$446:AD$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E35)=\"\", AD43, INDEX('TAB input'!AE$446:AE$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E35)=\"\", AE43, INDEX('TAB input'!AF$446:AF$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E35)=\"\", AF43, INDEX('TAB input'!AG$446:AG$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E35)=\"\", AG43, INDEX('TAB input'!AH$446:AH$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E35)=\"\", AH43, INDEX('TAB input'!AI$446:AI$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E35)=\"\", AI43, INDEX('TAB input'!AJ$446:AJ$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E35)=\"\", AJ43, INDEX('TAB input'!AK$446:AK$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E35)=\"\", AK43, INDEX('TAB input'!AL$446:AL$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E35)=\"\", AL43, INDEX('TAB input'!AM$446:AM$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E35)=\"\", AM43, INDEX('TAB input'!AN$446:AN$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E35)=\"\", AN43, INDEX('TAB input'!AO$446:AO$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E35)=\"\", AO43, INDEX('TAB input'!AP$446:AP$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E35)=\"\", AP43, INDEX('TAB input'!AQ$446:AQ$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E35)=\"\", AQ43, INDEX('TAB input'!AR$446:AR$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E35)=\"\", AR43, INDEX('TAB input'!AS$446:AS$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E35)=\"\", AS43, INDEX('TAB input'!AT$446:AT$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E35)=\"\", AT43, INDEX('TAB input'!AU$446:AU$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E35)=\"\", AU43, INDEX('TAB input'!AV$446:AV$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E35)=\"\", AV43, INDEX('TAB input'!AW$446:AW$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E35)=\"\", AW43, INDEX('TAB input'!AX$446:AX$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E35)=\"\", AX43, INDEX('TAB input'!AY$446:AY$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E35)=\"\", AY43, INDEX('TAB input'!AZ$446:AZ$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E35)=\"\", AZ43, INDEX('TAB input'!BA$446:BA$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E35)=\"\", BA43, INDEX('TAB input'!BB$446:BB$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E35)=\"\", BB43, INDEX('TAB input'!BC$446:BC$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E35)=\"\", BC43, INDEX('TAB input'!BD$446:BD$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E35)=\"\", BD43, INDEX('TAB input'!BE$446:BE$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E35)=\"\", BE43, INDEX('TAB input'!BF$446:BF$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E35)=\"\", BF43, INDEX('TAB input'!BG$446:BG$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E35)=\"\", BG43, INDEX('TAB input'!BH$446:BH$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E35)=\"\", BH43, INDEX('TAB input'!BI$446:BI$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E35)=\"\", BI43, INDEX('TAB input'!BJ$446:BJ$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E35)=\"\", BJ43, INDEX('TAB input'!BK$446:BK$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E35)=\"\", BK43, INDEX('TAB input'!BL$446:BL$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E35)=\"\", BL43, INDEX('TAB input'!BM$446:BM$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E35)=\"\", BM43, INDEX('TAB input'!BN$446:BN$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E35)=\"\", BN43, INDEX('TAB input'!BO$446:BO$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E35)=\"\", BO43, INDEX('TAB input'!BP$446:BP$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E35)=\"\", BP43, INDEX('TAB input'!BQ$446:BQ$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E35)=\"\", BQ43, INDEX('TAB input'!BR$446:BR$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E35)=\"\", BR43, INDEX('TAB input'!BS$446:BS$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E35)=\"\", BS43, INDEX('TAB input'!BT$446:BT$495, $E35))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E35)=\"\", BT43, INDEX('TAB input'!BU$446:BU$495, $E35))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>H$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:G46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>G$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:G46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:G46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>I$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:H46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>H$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:H46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:H46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>J$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:I46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>I$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:I46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:I46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>K$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:J46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>J$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:J46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:J46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>L$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:K46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>K$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:K46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:K46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>M$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:L46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>L$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:L46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:L46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>N$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:M46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>M$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:M46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:M46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>O$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:N46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>N$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:N46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:N46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>P$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:O46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>O$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:O46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:O46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Q$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:P46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>P$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:P46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:P46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>R$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Q46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Q$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Q46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Q46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>S$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:R46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>R$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:R46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:R46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>T$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:S46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>S$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:S46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:S46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>U$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:T46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>T$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:T46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:T46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>V$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:U46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>U$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:U46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:U46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>W$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:V46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>V$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:V46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:V46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>X$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:W46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>W$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:W46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:W46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Y$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:X46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>X$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:X46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:X46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Z$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Y46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Y$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Y46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Y46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Z46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Z$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Z46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Z46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AA46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AB46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AC46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AD46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AE46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AF46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AG46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AH46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AI46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AK46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AL46))))","v":11.288428701572853},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AM46))))","v":11.222568683500526},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AP$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AO46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AO$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AO46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AQ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AP46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AP$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AP46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AR$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AQ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AS$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AR46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AR$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AR46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AT$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AS46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AS$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AS46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AU$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AT46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AT$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AT46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AV$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AU46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AU$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AU46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AW$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AV46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AV$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AV46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AX$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AW46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AW$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AW46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AY$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AX46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AX$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AX46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AZ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AY46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AY$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AY46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AZ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BP$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BO46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BO$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BO46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BQ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BP46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BP$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BP46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BR$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BQ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BS$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BR46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BR$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BR46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BT$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BS46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BS$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BS46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BU$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BT46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BT$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BT46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BT46))))","v":0}]
[null,null,null,null,{"$f":"E46+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E47)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>I$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:H47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>H$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:H47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:H47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>J$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:I47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>I$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:I47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:I47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>K$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:J47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>J$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:J47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:J47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>L$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:K47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>K$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:K47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:K47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>M$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:L47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>L$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:L47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:L47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>N$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:M47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>M$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:M47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:M47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>O$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:N47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>N$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:N47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:N47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>P$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:O47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>O$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:O47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:O47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Q$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:P47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>P$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:P47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:P47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>R$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Q47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Q$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Q47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Q47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>S$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:R47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>R$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:R47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:R47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>T$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:S47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>S$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:S47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:S47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>U$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:T47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>T$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:T47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:T47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>V$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:U47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>U$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:U47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:U47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>W$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:V47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>V$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:V47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:V47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>X$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:W47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>W$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:W47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:W47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Y$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:X47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>X$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:X47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:X47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Z$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Y47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Y$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Y47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Y47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Z47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Z$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Z47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Z47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AA47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AI47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AK47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AL47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AM47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AN47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AP$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AO47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AO$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AO47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AO47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AQ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AP47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AP$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AP47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AP47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AR$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AQ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AS$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AR47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AR$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AR47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AR47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AT$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AS47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AS$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AS47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AS47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AU$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AT47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AT$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AT47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AT47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AV$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AU47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AU$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AU47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AU47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AW$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AV47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AV$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AV47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AV47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AX$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AW47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AW$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AW47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AW47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AY$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AX47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AX$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AX47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AX47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AZ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AY47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AY$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AY47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AY47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AZ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BA47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BP$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BO47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BO$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BO47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BQ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BP47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BP$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BP47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BR$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BQ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BS$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BR47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BR$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BR47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BT$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BS47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BS$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BS47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BU$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BT47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BT$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BT47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BT47))))","v":0}]
[null,null,null,null,{"$f":"E47+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E48)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>J$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:I48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>I$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:I48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:I48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>K$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:J48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>J$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:J48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:J48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>L$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:K48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>K$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:K48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:K48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>M$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:L48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>L$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:L48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:L48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>N$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:M48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>M$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:M48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:M48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>O$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:N48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>N$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:N48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:N48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>P$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:O48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>O$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:O48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:O48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Q$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:P48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>P$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:P48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:P48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>R$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Q48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Q$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Q48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Q48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>S$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:R48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>R$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:R48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:R48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>T$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:S48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>S$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:S48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:S48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>U$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:T48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>T$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:T48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:T48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>V$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:U48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>U$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:U48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:U48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>W$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:V48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>V$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:V48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:V48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>X$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:W48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>W$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:W48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:W48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Y$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:X48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>X$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:X48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:X48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Z$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Y48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Y$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Y48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Y48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Z48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Z$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Z48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Z48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AA48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AB48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AI48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AK48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AL48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AM48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AN48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AP$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AO48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AO$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AO48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AO48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AQ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AP48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AP$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AP48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AP48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AR$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AQ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AS$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AR48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AR$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AR48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AR48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AT$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AS48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AS$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AS48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AS48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AU$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AT48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AT$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AT48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AT48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AV$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AU48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AU$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AU48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AU48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AW$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AV48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AV$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AV48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AV48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AX$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AW48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AW$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AW48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AW48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AY$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AX48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AX$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AX48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AX48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AZ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AY48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AY$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AY48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AY48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AZ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BA48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BB48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BP$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BO48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BO$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BO48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BQ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BP48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BP$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BP48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BR$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BQ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BS$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BR48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BR$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BR48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BT$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BS48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BS$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BS48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BU$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BT48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BT$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BT48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BT48))))","v":0}]
[null,null,null,null,{"$f":"E48+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E49)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>K$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:J49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>J$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:J49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:J49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>L$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:K49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>K$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:K49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:K49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>M$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:L49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>L$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:L49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:L49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>N$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:M49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>M$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:M49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:M49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>O$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:N49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>N$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:N49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:N49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>P$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:O49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>O$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:O49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:O49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Q$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:P49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>P$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:P49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:P49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>R$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Q49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Q$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Q49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Q49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>S$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:R49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>R$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:R49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:R49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>T$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:S49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>S$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:S49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:S49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>U$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:T49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>T$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:T49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:T49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>V$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:U49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>U$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:U49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:U49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>W$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:V49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>V$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:V49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:V49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>X$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:W49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>W$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:W49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:W49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Y$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:X49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>X$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:X49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:X49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Z$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Y49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Y$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Y49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Y49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Z49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Z$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Z49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Z49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AA49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AB49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AC49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AI49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AK49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AL49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AM49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AN49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AP$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AO49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AO$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AO49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AO49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AQ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AP49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AP$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AP49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AP49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AR$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AQ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AS$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AR49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AR$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AR49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AR49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AT$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AS49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AS$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AS49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AS49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AU$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AT49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AT$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AT49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AT49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AV$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AU49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AU$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AU49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AU49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AW$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AV49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AV$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AV49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AV49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AX$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AW49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AW$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AW49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AW49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AY$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AX49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AX$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AX49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AX49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AZ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AY49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AY$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AY49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AY49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AZ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BA49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BB49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BC49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BI49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BK49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BL49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BM49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BN49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BP$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BO49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BO$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BO49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BO49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BQ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BP49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BP$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BP49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BP49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BR$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BQ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BS$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BR49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BR$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BR49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BR49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BT$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BS49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BS$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BS49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BS49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BU$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BT49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BT$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BT49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BT49))))","v":0}]
[null,null,null,null,{"$f":"E49+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E50)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>L$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:K50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>K$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:K50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:K50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>M$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:L50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>L$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:L50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:L50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>N$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:M50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>M$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:M50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:M50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>O$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:N50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>N$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:N50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:N50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>P$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:O50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>O$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:O50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:O50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Q$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:P50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>P$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:P50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:P50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>R$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Q50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Q$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Q50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Q50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>S$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:R50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>R$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:R50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:R50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>T$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:S50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>S$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:S50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:S50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>U$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:T50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>T$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:T50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:T50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>V$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:U50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>U$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:U50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:U50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>W$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:V50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>V$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:V50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:V50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>X$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:W50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>W$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:W50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:W50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Y$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:X50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>X$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:X50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:X50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Z$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Y50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Y$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Y50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Y50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Z50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Z$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Z50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Z50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AA50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AB50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AC50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AD50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AI50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AK50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AL50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AM50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AN50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AP$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AO50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AO$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AO50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AO50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AQ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AP50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AP$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AP50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AP50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AR$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AQ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AS$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AR50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AR$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AR50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AR50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AT$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AS50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AS$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AS50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AS50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AU$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AT50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AT$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AT50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AT50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AV$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AU50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AU$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AU50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AU50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AW$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AV50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AV$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AV50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AV50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AX$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AW50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AW$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AW50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AW50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AY$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AX50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AX$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AX50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AX50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AZ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AY50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AY$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AY50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AY50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AZ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BA50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BB50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BC50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BD50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BI50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BK50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BL50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BM50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BN50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BP$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BO50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BO$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BO50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BO50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BQ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BP50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BP$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BP50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BP50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BR$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BQ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BS$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BR50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BR$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BR50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BR50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BT$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BS50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BS$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BS50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BS50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BU$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BT50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BT$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BT50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BT50))))","v":0}]
[null,null,null,null,{"$f":"E50+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E51)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>M$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:L51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>L$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:L51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:L51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>N$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:M51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>M$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:M51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:M51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>O$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:N51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>N$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:N51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:N51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>P$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:O51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>O$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:O51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:O51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Q$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:P51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>P$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:P51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:P51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>R$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Q51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Q$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Q51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Q51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>S$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:R51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>R$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:R51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:R51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>T$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:S51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>S$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:S51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:S51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>U$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:T51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>T$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:T51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:T51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>V$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:U51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>U$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:U51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:U51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>W$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:V51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>V$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:V51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:V51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>X$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:W51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>W$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:W51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:W51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Y$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:X51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>X$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:X51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:X51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Z$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Y51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Y$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Y51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Y51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Z51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Z$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Z51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Z51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AA51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AB51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AC51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AD51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AE51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AI51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AK51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AL51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AM51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AN51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AP$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AO51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AO$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AO51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AO51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AQ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AP51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AP$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AP51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AP51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AR$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AQ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AS$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AR51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AR$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AR51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AR51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AT$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AS51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AS$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AS51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AS51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AU$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AT51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AT$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AT51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AT51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AV$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AU51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AU$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AU51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AU51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AW$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AV51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AV$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AV51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AV51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AX$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AW51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AW$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AW51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AW51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AY$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AX51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AX$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AX51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AX51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AZ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AY51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AY$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AY51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AY51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AZ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BA51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BB51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BC51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BD51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BE51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BI51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BK51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BL51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BM51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BN51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BP$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BO51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BO$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BO51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BO51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BQ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BP51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BP$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BP51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BP51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BR$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BQ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BS$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BR51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BR$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BR51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BR51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BT$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BS51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BS$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BS51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BS51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BU$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BT51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BT$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BT51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BT51))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E47)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>I$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:H54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>H$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:H54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:H54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>J$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:I54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>I$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:I54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:I54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>K$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:J54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>J$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:J54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:J54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>L$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:K54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>K$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:K54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:K54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>M$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:L54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>L$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:L54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:L54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>N$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:M54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>M$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:M54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:M54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>O$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:N54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>N$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:N54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:N54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>P$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:O54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>O$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:O54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:O54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Q$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:P54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>P$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:P54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:P54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>R$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Q54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Q$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Q54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Q54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>S$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:R54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>R$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:R54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:R54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>T$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:S54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>S$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:S54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:S54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>U$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:T54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>T$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:T54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:T54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>V$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:U54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>U$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:U54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:U54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>W$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:V54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>V$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:V54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:V54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>X$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:W54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>W$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:W54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:W54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Y$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:X54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>X$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:X54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:X54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Z$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Y54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Y$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Y54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Y54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Z54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Z$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Z54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Z54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AN54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AP$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AO54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AO$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AO54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AO54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AQ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AP54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AP$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AP54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AP54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AR$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AQ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AS$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AR54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AR$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AR54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AR54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AT$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AS54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AS$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AS54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AS54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AU$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AT54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AT$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AT54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AT54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AV$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AU54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AU$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AU54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AU54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AW$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AV54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AV$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AV54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AV54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AX$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AW54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AW$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AW54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AW54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AY$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AX54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AX$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AX54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AX54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AZ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AY54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AY$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AY54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AY54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AZ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BN54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BP$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BO54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BO$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BO54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BO54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BQ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BP54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BP$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BP54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BP54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BR$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BQ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BS$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BR54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BR$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BR54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BR54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BT$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BS54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BS$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BS54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BS54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BU$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BT54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BT$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BT54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BT54))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E48)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>J$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:I55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>I$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:I55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:I55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>K$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:J55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>J$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:J55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:J55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>L$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:K55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>K$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:K55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:K55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>M$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:L55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>L$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:L55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:L55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>N$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:M55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>M$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:M55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:M55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>O$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:N55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>N$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:N55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:N55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>P$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:O55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>O$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:O55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:O55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Q$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:P55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>P$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:P55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:P55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>R$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Q55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Q$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Q55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Q55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>S$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:R55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>R$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:R55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:R55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>T$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:S55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>S$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:S55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:S55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>U$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:T55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>T$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:T55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:T55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>V$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:U55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>U$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:U55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:U55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>W$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:V55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>V$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:V55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:V55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>X$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:W55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>W$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:W55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:W55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Y$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:X55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>X$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:X55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:X55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Z$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Y55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Y$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Y55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Y55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Z55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Z$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Z55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Z55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AN55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AP$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AO55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AO$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AO55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AO55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AQ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AP55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AP$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AP55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AP55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AR$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AQ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AS$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AR55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AR$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AR55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AR55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AT$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AS55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AS$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AS55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AS55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AU$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AT55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AT$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AT55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AT55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AV$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AU55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AU$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AU55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AU55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AW$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AV55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AV$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AV55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AV55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AX$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AW55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AW$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AW55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AW55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AY$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AX55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AX$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AX55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AX55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AZ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AY55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AY$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AY55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AY55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AZ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BN55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BP$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BO55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BO$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BO55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BO55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BQ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BP55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BP$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BP55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BP55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BR$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BQ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BS$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BR55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BR$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BR55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BR55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BT$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BS55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BS$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BS55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BS55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BU$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BT55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BT$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BT55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BT55))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E49)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>K$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:J56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>J$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:J56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:J56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>L$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:K56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>K$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:K56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:K56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>M$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:L56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>L$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:L56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:L56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>N$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:M56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>M$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:M56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:M56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>O$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:N56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>N$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:N56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:N56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>P$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:O56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>O$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:O56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:O56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Q$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:P56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>P$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:P56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:P56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>R$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Q56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Q$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Q56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Q56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>S$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:R56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>R$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:R56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:R56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>T$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:S56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>S$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:S56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:S56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>U$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:T56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>T$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:T56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:T56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>V$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:U56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>U$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:U56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:U56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>W$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:V56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>V$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:V56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:V56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>X$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:W56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>W$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:W56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:W56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Y$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:X56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>X$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:X56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:X56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Z$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Y56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Y$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Y56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Y56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Z56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Z$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Z56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Z56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AN56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AP$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AO56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AO$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AO56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AO56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AQ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AP56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AP$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AP56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AP56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AR$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AQ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AS$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AR56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AR$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AR56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AR56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AT$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AS56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AS$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AS56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AS56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AU$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AT56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AT$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AT56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AT56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AV$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AU56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AU$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AU56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AU56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AW$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AV56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AV$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AV56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AV56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AX$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AW56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AW$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AW56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AW56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AY$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AX56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AX$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AX56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AX56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AZ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AY56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AY$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AY56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AY56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AZ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BN56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BP$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BO56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BO$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BO56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BO56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BQ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BP56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BP$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BP56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BP56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BR$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BQ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BS$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BR56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BR$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BR56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BR56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BT$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BS56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BS$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BS56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BS56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BU$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BT56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BT$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BT56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BT56))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E50)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>L$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:K57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>K$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:K57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:K57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>M$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:L57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>L$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:L57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:L57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>N$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:M57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>M$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:M57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:M57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>O$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:N57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>N$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:N57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:N57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>P$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:O57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>O$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:O57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:O57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Q$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:P57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>P$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:P57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:P57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>R$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Q57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Q$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Q57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Q57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>S$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:R57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>R$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:R57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:R57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>T$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:S57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>S$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:S57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:S57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>U$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:T57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>T$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:T57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:T57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>V$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:U57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>U$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:U57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:U57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>W$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:V57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>V$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:V57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:V57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>X$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:W57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>W$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:W57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:W57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Y$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:X57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>X$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:X57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:X57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Z$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Y57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Y$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Y57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Y57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Z57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Z$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Z57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Z57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AN57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AP$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AO57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AO$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AO57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AO57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AQ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AP57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AP$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AP57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AP57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AR$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AQ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AS$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AR57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AR$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AR57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AR57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AT$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AS57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AS$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AS57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AS57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AU$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AT57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AT$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AT57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AT57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AV$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AU57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AU$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AU57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AU57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AW$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AV57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AV$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AV57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AV57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AX$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AW57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AW$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AW57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AW57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AY$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AX57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AX$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AX57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AX57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AZ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AY57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AY$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AY57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AY57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AZ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BN57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BP$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BO57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BO$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BO57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BO57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BQ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BP57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BP$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BP57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BP57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BR$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BQ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BS$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BR57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BR$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BR57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BR57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BT$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BS57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BS$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BS57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BS57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BU$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BT57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BT$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BT57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BT57))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E51)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>M$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:L58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>L$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:L58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:L58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>N$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:M58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>M$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:M58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:M58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>O$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:N58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>N$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:N58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:N58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>P$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:O58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>O$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:O58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:O58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Q$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:P58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>P$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:P58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:P58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>R$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Q58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Q$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Q58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Q58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>S$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:R58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>R$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:R58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:R58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>T$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:S58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>S$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:S58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:S58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>U$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:T58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>T$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:T58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:T58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>V$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:U58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>U$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:U58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:U58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>W$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:V58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>V$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:V58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:V58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>X$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:W58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>W$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:W58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:W58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Y$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:X58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>X$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:X58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:X58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Z$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Y58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Y$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Y58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Y58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Z58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Z$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Z58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Z58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AA58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AB58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AC58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AI58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AK58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AL58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AM58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AN58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AP$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AO58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AO$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AO58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AO58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AQ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AP58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AP$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AP58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AP58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AR$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AQ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AS$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AR58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AR$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AR58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AR58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AT$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AS58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AS$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AS58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AS58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AU$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AT58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AT$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AT58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AT58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AV$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AU58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AU$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AU58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AU58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AW$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AV58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AV$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AV58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AV58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AX$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AW58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AW$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AW58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AW58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AY$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AX58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AX$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AX58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AX58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AZ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AY58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AY$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AY58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AY58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AZ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BA58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BB58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BC58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BI58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BK58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BL58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BM58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BN58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BP$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BO58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BO$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BO58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BO58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BQ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BP58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BP$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BP58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BP58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BR$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BQ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BS$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BR58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BR$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BR58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BR58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BT$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BS58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BS$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BS58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BS58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BU$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BT58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BT$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BT58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BT58))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F34&\" - tax depreciation\"","v":"FY14 ORAB Sub-transmission lines and cables - tax depreciation"},null,{"$f":"SUM(H46:H59)+H38","v":11.288428701572853},11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,11.288428701572853,{"$f":"SUM(AN46:AN59)+AN38","v":11.222568683500526},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT46:BT59)+BT38","v":0},{"$f":"SUM(BU46:BU59)+BU38","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E63","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E63, 'TAB input'!$D$18:$D$67, 0))","v":"FY14 ORAB Distribution lines and cables"}]
[null,null,null,null,{"$f":"E35+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E63)","v":864.21951447338733},{"$f":"INDEX('TAB input'!H$18:H$67, $E63)-INDEX('TAB input'!H$72:H$121, $E63)-INDEX('TAB input'!H$126:H$175, $E63)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E63)-INDEX('TAB input'!I$72:I$121, $E63)-INDEX('TAB input'!I$126:I$175, $E63)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E63)-INDEX('TAB input'!J$72:J$121, $E63)-INDEX('TAB input'!J$126:J$175, $E63)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E63)-INDEX('TAB input'!K$72:K$121, $E63)-INDEX('TAB input'!K$126:K$175, $E63)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E63)-INDEX('TAB input'!L$72:L$121, $E63)-INDEX('TAB input'!L$126:L$175, $E63)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E63)-INDEX('TAB input'!M$72:M$121, $E63)-INDEX('TAB input'!M$126:M$175, $E63)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E63)-INDEX('TAB input'!N$72:N$121, $E63)-INDEX('TAB input'!N$126:N$175, $E63)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E63)-INDEX('TAB input'!O$72:O$121, $E63)-INDEX('TAB input'!O$126:O$175, $E63)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E63)-INDEX('TAB input'!P$72:P$121, $E63)-INDEX('TAB input'!P$126:P$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E63)-INDEX('TAB input'!Q$72:Q$121, $E63)-INDEX('TAB input'!Q$126:Q$175, $E63)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E63)-INDEX('TAB input'!R$72:R$121, $E63)-INDEX('TAB input'!R$126:R$175, $E63)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E63)-INDEX('TAB input'!S$72:S$121, $E63)-INDEX('TAB input'!S$126:S$175, $E63)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E63)-INDEX('TAB input'!T$72:T$121, $E63)-INDEX('TAB input'!T$126:T$175, $E63)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E63)-INDEX('TAB input'!U$72:U$121, $E63)-INDEX('TAB input'!U$126:U$175, $E63)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E63)-INDEX('TAB input'!V$72:V$121, $E63)-INDEX('TAB input'!V$126:V$175, $E63)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E63)-INDEX('TAB input'!W$72:W$121, $E63)-INDEX('TAB input'!W$126:W$175, $E63)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E63)-INDEX('TAB input'!X$72:X$121, $E63)-INDEX('TAB input'!X$126:X$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E63)-INDEX('TAB input'!Y$72:Y$121, $E63)-INDEX('TAB input'!Y$126:Y$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E63)-INDEX('TAB input'!Z$72:Z$121, $E63)-INDEX('TAB input'!Z$126:Z$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E63)-INDEX('TAB input'!AA$72:AA$121, $E63)-INDEX('TAB input'!AA$126:AA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E63)-INDEX('TAB input'!AB$72:AB$121, $E63)-INDEX('TAB input'!AB$126:AB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E63)-INDEX('TAB input'!AC$72:AC$121, $E63)-INDEX('TAB input'!AC$126:AC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E63)-INDEX('TAB input'!AD$72:AD$121, $E63)-INDEX('TAB input'!AD$126:AD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E63)-INDEX('TAB input'!AE$72:AE$121, $E63)-INDEX('TAB input'!AE$126:AE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E63)-INDEX('TAB input'!AF$72:AF$121, $E63)-INDEX('TAB input'!AF$126:AF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E63)-INDEX('TAB input'!AG$72:AG$121, $E63)-INDEX('TAB input'!AG$126:AG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E63)-INDEX('TAB input'!AH$72:AH$121, $E63)-INDEX('TAB input'!AH$126:AH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E63)-INDEX('TAB input'!AI$72:AI$121, $E63)-INDEX('TAB input'!AI$126:AI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E63)-INDEX('TAB input'!AJ$72:AJ$121, $E63)-INDEX('TAB input'!AJ$126:AJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E63)-INDEX('TAB input'!AK$72:AK$121, $E63)-INDEX('TAB input'!AK$126:AK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E63)-INDEX('TAB input'!AL$72:AL$121, $E63)-INDEX('TAB input'!AL$126:AL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E63)-INDEX('TAB input'!AM$72:AM$121, $E63)-INDEX('TAB input'!AM$126:AM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E63)-INDEX('TAB input'!AN$72:AN$121, $E63)-INDEX('TAB input'!AN$126:AN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E63)-INDEX('TAB input'!AO$72:AO$121, $E63)-INDEX('TAB input'!AO$126:AO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E63)-INDEX('TAB input'!AP$72:AP$121, $E63)-INDEX('TAB input'!AP$126:AP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E63)-INDEX('TAB input'!AQ$72:AQ$121, $E63)-INDEX('TAB input'!AQ$126:AQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E63)-INDEX('TAB input'!AR$72:AR$121, $E63)-INDEX('TAB input'!AR$126:AR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E63)-INDEX('TAB input'!AS$72:AS$121, $E63)-INDEX('TAB input'!AS$126:AS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E63)-INDEX('TAB input'!AT$72:AT$121, $E63)-INDEX('TAB input'!AT$126:AT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E63)-INDEX('TAB input'!AU$72:AU$121, $E63)-INDEX('TAB input'!AU$126:AU$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E63)-INDEX('TAB input'!AV$72:AV$121, $E63)-INDEX('TAB input'!AV$126:AV$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E63)-INDEX('TAB input'!AW$72:AW$121, $E63)-INDEX('TAB input'!AW$126:AW$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E63)-INDEX('TAB input'!AX$72:AX$121, $E63)-INDEX('TAB input'!AX$126:AX$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E63)-INDEX('TAB input'!AY$72:AY$121, $E63)-INDEX('TAB input'!AY$126:AY$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E63)-INDEX('TAB input'!AZ$72:AZ$121, $E63)-INDEX('TAB input'!AZ$126:AZ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E63)-INDEX('TAB input'!BA$72:BA$121, $E63)-INDEX('TAB input'!BA$126:BA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E63)-INDEX('TAB input'!BB$72:BB$121, $E63)-INDEX('TAB input'!BB$126:BB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E63)-INDEX('TAB input'!BC$72:BC$121, $E63)-INDEX('TAB input'!BC$126:BC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E63)-INDEX('TAB input'!BD$72:BD$121, $E63)-INDEX('TAB input'!BD$126:BD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E63)-INDEX('TAB input'!BE$72:BE$121, $E63)-INDEX('TAB input'!BE$126:BE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E63)-INDEX('TAB input'!BF$72:BF$121, $E63)-INDEX('TAB input'!BF$126:BF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E63)-INDEX('TAB input'!BG$72:BG$121, $E63)-INDEX('TAB input'!BG$126:BG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E63)-INDEX('TAB input'!BH$72:BH$121, $E63)-INDEX('TAB input'!BH$126:BH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E63)-INDEX('TAB input'!BI$72:BI$121, $E63)-INDEX('TAB input'!BI$126:BI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E63)-INDEX('TAB input'!BJ$72:BJ$121, $E63)-INDEX('TAB input'!BJ$126:BJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E63)-INDEX('TAB input'!BK$72:BK$121, $E63)-INDEX('TAB input'!BK$126:BK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E63)-INDEX('TAB input'!BL$72:BL$121, $E63)-INDEX('TAB input'!BL$126:BL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E63)-INDEX('TAB input'!BM$72:BM$121, $E63)-INDEX('TAB input'!BM$126:BM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E63)-INDEX('TAB input'!BN$72:BN$121, $E63)-INDEX('TAB input'!BN$126:BN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E63)-INDEX('TAB input'!BO$72:BO$121, $E63)-INDEX('TAB input'!BO$126:BO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E63)-INDEX('TAB input'!BP$72:BP$121, $E63)-INDEX('TAB input'!BP$126:BP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E63)-INDEX('TAB input'!BQ$72:BQ$121, $E63)-INDEX('TAB input'!BQ$126:BQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E63)-INDEX('TAB input'!BR$72:BR$121, $E63)-INDEX('TAB input'!BR$126:BR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E63)-INDEX('TAB input'!BS$72:BS$121, $E63)-INDEX('TAB input'!BS$126:BS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E63)-INDEX('TAB input'!BT$72:BT$121, $E63)-INDEX('TAB input'!BT$126:BT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E63)-INDEX('TAB input'!BU$72:BU$121, $E63)-INDEX('TAB input'!BU$126:BU$175, $E63)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E63)=\"\", IF($G63=0, 0, F64), INDEX('TAB input'!$G$180:$G$229, $E63))","v":33.962296227829306},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E63)=\"\", G64, INDEX('TAB input'!H$180:H$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E63)=\"\", H64, INDEX('TAB input'!I$180:I$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E63)=\"\", I64, INDEX('TAB input'!J$180:J$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E63)=\"\", J64, INDEX('TAB input'!K$180:K$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E63)=\"\", K64, INDEX('TAB input'!L$180:L$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E63)=\"\", L64, INDEX('TAB input'!M$180:M$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E63)=\"\", M64, INDEX('TAB input'!N$180:N$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E63)=\"\", N64, INDEX('TAB input'!O$180:O$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E63)=\"\", O64, INDEX('TAB input'!P$180:P$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E63)=\"\", P64, INDEX('TAB input'!Q$180:Q$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E63)=\"\", Q64, INDEX('TAB input'!R$180:R$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E63)=\"\", R64, INDEX('TAB input'!S$180:S$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E63)=\"\", S64, INDEX('TAB input'!T$180:T$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E63)=\"\", T64, INDEX('TAB input'!U$180:U$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E63)=\"\", U64, INDEX('TAB input'!V$180:V$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E63)=\"\", V64, INDEX('TAB input'!W$180:W$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E63)=\"\", W64, INDEX('TAB input'!X$180:X$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E63)=\"\", X64, INDEX('TAB input'!Y$180:Y$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E63)=\"\", Y64, INDEX('TAB input'!Z$180:Z$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E63)=\"\", Z64, INDEX('TAB input'!AA$180:AA$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E63)=\"\", AA64, INDEX('TAB input'!AB$180:AB$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E63)=\"\", AB64, INDEX('TAB input'!AC$180:AC$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E63)=\"\", AC64, INDEX('TAB input'!AD$180:AD$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E63)=\"\", AD64, INDEX('TAB input'!AE$180:AE$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E63)=\"\", AE64, INDEX('TAB input'!AF$180:AF$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E63)=\"\", AF64, INDEX('TAB input'!AG$180:AG$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E63)=\"\", AG64, INDEX('TAB input'!AH$180:AH$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E63)=\"\", AH64, INDEX('TAB input'!AI$180:AI$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E63)=\"\", AI64, INDEX('TAB input'!AJ$180:AJ$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E63)=\"\", AJ64, INDEX('TAB input'!AK$180:AK$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E63)=\"\", AK64, INDEX('TAB input'!AL$180:AL$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E63)=\"\", AL64, INDEX('TAB input'!AM$180:AM$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E63)=\"\", AM64, INDEX('TAB input'!AN$180:AN$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E63)=\"\", AN64, INDEX('TAB input'!AO$180:AO$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E63)=\"\", AO64, INDEX('TAB input'!AP$180:AP$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E63)=\"\", AP64, INDEX('TAB input'!AQ$180:AQ$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E63)=\"\", AQ64, INDEX('TAB input'!AR$180:AR$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E63)=\"\", AR64, INDEX('TAB input'!AS$180:AS$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E63)=\"\", AS64, INDEX('TAB input'!AT$180:AT$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E63)=\"\", AT64, INDEX('TAB input'!AU$180:AU$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E63)=\"\", AU64, INDEX('TAB input'!AV$180:AV$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E63)=\"\", AV64, INDEX('TAB input'!AW$180:AW$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E63)=\"\", AW64, INDEX('TAB input'!AX$180:AX$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E63)=\"\", AX64, INDEX('TAB input'!AY$180:AY$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E63)=\"\", AY64, INDEX('TAB input'!AZ$180:AZ$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E63)=\"\", AZ64, INDEX('TAB input'!BA$180:BA$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E63)=\"\", BA64, INDEX('TAB input'!BB$180:BB$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E63)=\"\", BB64, INDEX('TAB input'!BC$180:BC$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E63)=\"\", BC64, INDEX('TAB input'!BD$180:BD$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E63)=\"\", BD64, INDEX('TAB input'!BE$180:BE$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E63)=\"\", BE64, INDEX('TAB input'!BF$180:BF$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E63)=\"\", BF64, INDEX('TAB input'!BG$180:BG$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E63)=\"\", BG64, INDEX('TAB input'!BH$180:BH$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E63)=\"\", BH64, INDEX('TAB input'!BI$180:BI$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E63)=\"\", BI64, INDEX('TAB input'!BJ$180:BJ$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E63)=\"\", BJ64, INDEX('TAB input'!BK$180:BK$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E63)=\"\", BK64, INDEX('TAB input'!BL$180:BL$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E63)=\"\", BL64, INDEX('TAB input'!BM$180:BM$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E63)=\"\", BM64, INDEX('TAB input'!BN$180:BN$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E63)=\"\", BN64, INDEX('TAB input'!BO$180:BO$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E63)=\"\", BO64, INDEX('TAB input'!BP$180:BP$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E63)=\"\", BP64, INDEX('TAB input'!BQ$180:BQ$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E63)=\"\", BQ64, INDEX('TAB input'!BR$180:BR$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E63)=\"\", BR64, INDEX('TAB input'!BS$180:BS$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E63)=\"\", BS64, INDEX('TAB input'!BT$180:BT$229, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E63)=\"\", BT64, INDEX('TAB input'!BU$180:BU$229, $E63))","v":"n/a"}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E63)=0, G65, INDEX('TAB input'!H$233:H$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E63)=0, H65, INDEX('TAB input'!I$233:I$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E63)=0, I65, INDEX('TAB input'!J$233:J$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E63)=0, J65, INDEX('TAB input'!K$233:K$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E63)=0, K65, INDEX('TAB input'!L$233:L$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E63)=0, L65, INDEX('TAB input'!M$233:M$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E63)=0, M65, INDEX('TAB input'!N$233:N$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E63)=0, N65, INDEX('TAB input'!O$233:O$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E63)=0, O65, INDEX('TAB input'!P$233:P$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E63)=0, P65, INDEX('TAB input'!Q$233:Q$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E63)=0, Q65, INDEX('TAB input'!R$233:R$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E63)=0, R65, INDEX('TAB input'!S$233:S$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E63)=0, S65, INDEX('TAB input'!T$233:T$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E63)=0, T65, INDEX('TAB input'!U$233:U$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E63)=0, U65, INDEX('TAB input'!V$233:V$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E63)=0, V65, INDEX('TAB input'!W$233:W$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E63)=0, W65, INDEX('TAB input'!X$233:X$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E63)=0, X65, INDEX('TAB input'!Y$233:Y$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E63)=0, Y65, INDEX('TAB input'!Z$233:Z$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E63)=0, Z65, INDEX('TAB input'!AA$233:AA$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E63)=0, AA65, INDEX('TAB input'!AB$233:AB$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E63)=0, AB65, INDEX('TAB input'!AC$233:AC$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E63)=0, AC65, INDEX('TAB input'!AD$233:AD$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E63)=0, AD65, INDEX('TAB input'!AE$233:AE$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E63)=0, AE65, INDEX('TAB input'!AF$233:AF$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E63)=0, AF65, INDEX('TAB input'!AG$233:AG$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E63)=0, AG65, INDEX('TAB input'!AH$233:AH$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E63)=0, AH65, INDEX('TAB input'!AI$233:AI$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E63)=0, AI65, INDEX('TAB input'!AJ$233:AJ$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E63)=0, AJ65, INDEX('TAB input'!AK$233:AK$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E63)=0, AK65, INDEX('TAB input'!AL$233:AL$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E63)=0, AL65, INDEX('TAB input'!AM$233:AM$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E63)=0, AM65, INDEX('TAB input'!AN$233:AN$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E63)=0, AN65, INDEX('TAB input'!AO$233:AO$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E63)=0, AO65, INDEX('TAB input'!AP$233:AP$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E63)=0, AP65, INDEX('TAB input'!AQ$233:AQ$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E63)=0, AQ65, INDEX('TAB input'!AR$233:AR$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E63)=0, AR65, INDEX('TAB input'!AS$233:AS$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E63)=0, AS65, INDEX('TAB input'!AT$233:AT$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E63)=0, AT65, INDEX('TAB input'!AU$233:AU$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E63)=0, AU65, INDEX('TAB input'!AV$233:AV$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E63)=0, AV65, INDEX('TAB input'!AW$233:AW$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E63)=0, AW65, INDEX('TAB input'!AX$233:AX$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E63)=0, AX65, INDEX('TAB input'!AY$233:AY$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E63)=0, AY65, INDEX('TAB input'!AZ$233:AZ$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E63)=0, AZ65, INDEX('TAB input'!BA$233:BA$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E63)=0, BA65, INDEX('TAB input'!BB$233:BB$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E63)=0, BB65, INDEX('TAB input'!BC$233:BC$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E63)=0, BC65, INDEX('TAB input'!BD$233:BD$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E63)=0, BD65, INDEX('TAB input'!BE$233:BE$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E63)=0, BE65, INDEX('TAB input'!BF$233:BF$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E63)=0, BF65, INDEX('TAB input'!BG$233:BG$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E63)=0, BG65, INDEX('TAB input'!BH$233:BH$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E63)=0, BH65, INDEX('TAB input'!BI$233:BI$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E63)=0, BI65, INDEX('TAB input'!BJ$233:BJ$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E63)=0, BJ65, INDEX('TAB input'!BK$233:BK$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E63)=0, BK65, INDEX('TAB input'!BL$233:BL$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E63)=0, BL65, INDEX('TAB input'!BM$233:BM$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E63)=0, BM65, INDEX('TAB input'!BN$233:BN$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E63)=0, BN65, INDEX('TAB input'!BO$233:BO$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E63)=0, BO65, INDEX('TAB input'!BP$233:BP$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E63)=0, BP65, INDEX('TAB input'!BQ$233:BQ$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E63)=0, BQ65, INDEX('TAB input'!BR$233:BR$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E63)=0, BR65, INDEX('TAB input'!BS$233:BS$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E63)=0, BS65, INDEX('TAB input'!BT$233:BT$282, $E63))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E63)=0, BT65, INDEX('TAB input'!BU$233:BU$282, $E63))","v":"n/a"}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E63)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E63)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E63)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E63)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E63)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E63)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E63)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E63)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E63)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E63)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E63)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E63)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E63)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E63)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E63)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E63)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E63)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E63)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E63)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E63)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E63)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E63)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E63)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E63)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E63)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E63)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E63)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E63)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E63)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E63)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E63)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E63)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E63)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E63)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E63)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E63)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E63)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E63)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E63)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E63)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E63)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E63)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E63)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E63)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E63)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E63)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E63)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E63)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E63)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E63)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E63)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E63)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E63)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E63)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E63)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E63)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E63)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E63)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E63)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E63)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E63)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E63)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E63)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E63)=\"\", G71, INDEX('TAB input'!H$446:H$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E63)=\"\", H71, INDEX('TAB input'!I$446:I$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E63)=\"\", I71, INDEX('TAB input'!J$446:J$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E63)=\"\", J71, INDEX('TAB input'!K$446:K$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E63)=\"\", K71, INDEX('TAB input'!L$446:L$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E63)=\"\", L71, INDEX('TAB input'!M$446:M$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E63)=\"\", M71, INDEX('TAB input'!N$446:N$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E63)=\"\", N71, INDEX('TAB input'!O$446:O$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E63)=\"\", O71, INDEX('TAB input'!P$446:P$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E63)=\"\", P71, INDEX('TAB input'!Q$446:Q$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E63)=\"\", Q71, INDEX('TAB input'!R$446:R$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E63)=\"\", R71, INDEX('TAB input'!S$446:S$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E63)=\"\", S71, INDEX('TAB input'!T$446:T$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E63)=\"\", T71, INDEX('TAB input'!U$446:U$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E63)=\"\", U71, INDEX('TAB input'!V$446:V$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E63)=\"\", V71, INDEX('TAB input'!W$446:W$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E63)=\"\", W71, INDEX('TAB input'!X$446:X$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E63)=\"\", X71, INDEX('TAB input'!Y$446:Y$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E63)=\"\", Y71, INDEX('TAB input'!Z$446:Z$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E63)=\"\", Z71, INDEX('TAB input'!AA$446:AA$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E63)=\"\", AA71, INDEX('TAB input'!AB$446:AB$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E63)=\"\", AB71, INDEX('TAB input'!AC$446:AC$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E63)=\"\", AC71, INDEX('TAB input'!AD$446:AD$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E63)=\"\", AD71, INDEX('TAB input'!AE$446:AE$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E63)=\"\", AE71, INDEX('TAB input'!AF$446:AF$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E63)=\"\", AF71, INDEX('TAB input'!AG$446:AG$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E63)=\"\", AG71, INDEX('TAB input'!AH$446:AH$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E63)=\"\", AH71, INDEX('TAB input'!AI$446:AI$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E63)=\"\", AI71, INDEX('TAB input'!AJ$446:AJ$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E63)=\"\", AJ71, INDEX('TAB input'!AK$446:AK$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E63)=\"\", AK71, INDEX('TAB input'!AL$446:AL$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E63)=\"\", AL71, INDEX('TAB input'!AM$446:AM$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E63)=\"\", AM71, INDEX('TAB input'!AN$446:AN$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E63)=\"\", AN71, INDEX('TAB input'!AO$446:AO$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E63)=\"\", AO71, INDEX('TAB input'!AP$446:AP$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E63)=\"\", AP71, INDEX('TAB input'!AQ$446:AQ$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E63)=\"\", AQ71, INDEX('TAB input'!AR$446:AR$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E63)=\"\", AR71, INDEX('TAB input'!AS$446:AS$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E63)=\"\", AS71, INDEX('TAB input'!AT$446:AT$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E63)=\"\", AT71, INDEX('TAB input'!AU$446:AU$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E63)=\"\", AU71, INDEX('TAB input'!AV$446:AV$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E63)=\"\", AV71, INDEX('TAB input'!AW$446:AW$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E63)=\"\", AW71, INDEX('TAB input'!AX$446:AX$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E63)=\"\", AX71, INDEX('TAB input'!AY$446:AY$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E63)=\"\", AY71, INDEX('TAB input'!AZ$446:AZ$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E63)=\"\", AZ71, INDEX('TAB input'!BA$446:BA$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E63)=\"\", BA71, INDEX('TAB input'!BB$446:BB$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E63)=\"\", BB71, INDEX('TAB input'!BC$446:BC$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E63)=\"\", BC71, INDEX('TAB input'!BD$446:BD$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E63)=\"\", BD71, INDEX('TAB input'!BE$446:BE$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E63)=\"\", BE71, INDEX('TAB input'!BF$446:BF$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E63)=\"\", BF71, INDEX('TAB input'!BG$446:BG$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E63)=\"\", BG71, INDEX('TAB input'!BH$446:BH$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E63)=\"\", BH71, INDEX('TAB input'!BI$446:BI$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E63)=\"\", BI71, INDEX('TAB input'!BJ$446:BJ$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E63)=\"\", BJ71, INDEX('TAB input'!BK$446:BK$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E63)=\"\", BK71, INDEX('TAB input'!BL$446:BL$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E63)=\"\", BL71, INDEX('TAB input'!BM$446:BM$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E63)=\"\", BM71, INDEX('TAB input'!BN$446:BN$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E63)=\"\", BN71, INDEX('TAB input'!BO$446:BO$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E63)=\"\", BO71, INDEX('TAB input'!BP$446:BP$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E63)=\"\", BP71, INDEX('TAB input'!BQ$446:BQ$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E63)=\"\", BQ71, INDEX('TAB input'!BR$446:BR$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E63)=\"\", BR71, INDEX('TAB input'!BS$446:BS$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E63)=\"\", BS71, INDEX('TAB input'!BT$446:BT$495, $E63))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E63)=\"\", BT71, INDEX('TAB input'!BU$446:BU$495, $E63))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>H$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:G74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>G$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:G74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:G74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>I$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:H74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>H$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:H74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:H74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>J$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:I74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>I$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:I74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:I74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>K$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:J74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>J$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:J74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:J74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>L$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:K74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>K$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:K74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:K74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>M$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:L74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>L$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:L74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:L74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>N$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:M74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>M$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:M74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:M74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>O$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:N74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>N$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:N74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:N74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>O$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:O74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>P$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:P74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>Q$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>R$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:R74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>S$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:S74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:T74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:U74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:V74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:W74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:X74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))))","v":25.446439447908432},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))))","v":24.487012692408484},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))))","v":0}]
[null,null,null,null,{"$f":"E74+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E75)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>I$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:H75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>H$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:H75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:H75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>J$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:I75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>I$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:I75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:I75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>K$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:J75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>J$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:J75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:J75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>L$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:K75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>K$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:K75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:K75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>M$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:L75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>L$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:L75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:L75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>N$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:M75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>M$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:M75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:M75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>O$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:N75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>N$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:N75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:N75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>P$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:O75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>O$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:O75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:O75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>P$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:P75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Q$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>R$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:R75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>S$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:S75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:T75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:U75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:V75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:W75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:X75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))))","v":0}]
[null,null,null,null,{"$f":"E75+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E76)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>J$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:I76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>I$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:I76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:I76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>K$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:J76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>J$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:J76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:J76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>L$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:K76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>K$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:K76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:K76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>M$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:L76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>L$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:L76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:L76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>N$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:M76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>M$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:M76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:M76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>O$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:N76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>N$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:N76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:N76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>P$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:O76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>O$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:O76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:O76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Q$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:P76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>P$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:P76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:P76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Q$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>R$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:R76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>S$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:S76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>T$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:T76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>U$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:U76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>V$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:V76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>W$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:W76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>X$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:X76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Y$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Z$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AU$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AV$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AW$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AX$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AY$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AZ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))))","v":0}]
[null,null,null,null,{"$f":"E76+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E77)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>K$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:J77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>J$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:J77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:J77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>L$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:K77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>K$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:K77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:K77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>M$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:L77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>L$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:L77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:L77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>N$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:M77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>M$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:M77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:M77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>O$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:N77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>N$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:N77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:N77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>P$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:O77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>O$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:O77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:O77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Q$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:P77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>P$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:P77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:P77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>R$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Q77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Q$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Q77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Q77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:R77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:S77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:T77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:U77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:V77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:W77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:X77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))))","v":0}]
[null,null,null,null,{"$f":"E77+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E78)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>L$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:K78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>K$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:K78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:K78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>M$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:L78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>L$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:L78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:L78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>N$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:M78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>M$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:M78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:M78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>O$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:N78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>N$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:N78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:N78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>P$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:O78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>O$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:O78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:O78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Q$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:P78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>P$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:P78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:P78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>R$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Q78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Q$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Q78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Q78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>S$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:R78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>R$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:R78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:R78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:S78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:T78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:U78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:V78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:W78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:X78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))))","v":0}]
[null,null,null,null,{"$f":"E78+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E79)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>M$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:L79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>L$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:L79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:L79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>N$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:M79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>M$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:M79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:M79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>O$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:N79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>N$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:N79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:N79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>P$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:O79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>O$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:O79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:O79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Q$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:P79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>P$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:P79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:P79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>R$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Q79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Q$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Q79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Q79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>S$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:R79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>R$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:R79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:R79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>T$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:S79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>S$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:S79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:S79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:T79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:U79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:V79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:W79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:X79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E75)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>I$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:H82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>H$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:H82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:H82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>J$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:I82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>I$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:I82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:I82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>K$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:J82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>J$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:J82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:J82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>L$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:K82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>K$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:K82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:K82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>M$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:L82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>L$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:L82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:L82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>N$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:M82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>M$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:M82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:M82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>O$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:N82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>N$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:N82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:N82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>P$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:O82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>O$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:O82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:O82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Q$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:P82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>P$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:P82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:P82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>R$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:Q82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Q$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Q82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Q82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>S$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:R82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>R$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:R82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:R82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>T$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:S82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>S$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:S82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:S82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>U$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:T82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>T$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:T82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:T82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>V$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:U82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>U$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:U82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:U82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>W$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:V82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>V$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:V82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:V82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>X$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:W82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>W$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:W82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:W82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Y$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:X82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>X$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:X82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:X82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Z$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:Y82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Y82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Y82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:Z82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Z82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Z82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AA82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AB82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AC82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AD82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AE82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AF82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AG82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AH82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AI82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AK82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AL82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AM82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AN82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AO82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AO82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AO82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AP82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AP82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AP82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AR82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AR82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AR82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AS82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AS82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AS82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AT82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AT82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AT82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AU82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AU82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AU82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AV82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AV82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AV82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AW82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AW82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AW82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AX82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AX82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AX82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AY82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AY82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AY82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BA82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BB82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BC82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BD82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BE82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BF82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BG82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BH82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BI82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BK82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BL82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BM82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BN82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BO82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BO82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BO82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BP82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BP82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BP82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BR82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BR82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BR82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BS82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BS82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BS82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BT82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BT82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BT82))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E76)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>J$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:I83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>I$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:I83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:I83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>K$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:J83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>J$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:J83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:J83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>L$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:K83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>K$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:K83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:K83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>M$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:L83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>L$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:L83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:L83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>N$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:M83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>M$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:M83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:M83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>O$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:N83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>N$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:N83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:N83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>P$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:O83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>O$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:O83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:O83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Q$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:P83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>P$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:P83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:P83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>R$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:Q83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Q$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Q83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Q83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>S$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:R83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>R$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:R83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:R83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>T$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:S83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>S$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:S83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:S83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>U$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:T83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>T$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:T83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:T83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>V$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:U83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>U$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:U83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:U83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>W$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:V83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>V$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:V83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:V83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>X$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:W83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>W$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:W83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:W83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Y$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:X83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>X$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:X83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:X83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Z$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:Y83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Y$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Y83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Y83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:Z83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Z$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Z83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Z83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AA83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AB83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AC83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AD83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AE83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AF83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AG83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AH83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AI83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AK83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AL83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AM83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AN83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AO83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AO83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AO83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AP83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AP83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AP83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AR83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AR83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AR83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AS83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AS83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AS83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AT83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AT83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AT83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AV$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AU83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AU83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AU83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AW$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AV83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AV83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AV83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AX$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AW83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AW83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AW83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AY$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AX83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AX83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AX83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AZ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AY83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AY83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AY83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BA83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BB83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BC83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BD83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BE83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BF83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BG83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BH83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BI83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BK83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BL83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BM83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BN83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BO83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BO83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BO83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BP83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BP83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BP83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BR83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BR83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BR83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BS83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BS83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BS83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BT83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BT83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BT83))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E77)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>K$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:J84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>J$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:J84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:J84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>L$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:K84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>K$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:K84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:K84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>M$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:L84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>L$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:L84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:L84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>N$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:M84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>M$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:M84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:M84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>O$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:N84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>N$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:N84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:N84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>P$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:O84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>O$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:O84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:O84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Q$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:P84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>P$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:P84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:P84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>R$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:Q84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Q$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Q84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Q84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>S$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:R84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>R$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:R84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:R84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>T$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:S84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>S$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:S84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:S84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>U$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:T84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>T$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:T84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:T84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>V$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:U84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>U$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:U84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:U84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>W$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:V84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>V$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:V84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:V84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>X$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:W84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>W$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:W84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:W84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Y$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:X84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>X$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:X84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:X84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Z$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:Y84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Y$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Y84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Y84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:Z84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Z$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Z84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Z84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AA84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AB84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AC84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AD84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AE84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AF84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AG84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AH84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AI84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AK84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AL84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AM84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AN84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AO84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AO84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AO84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AP84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AP84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AP84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AR84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AR84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AR84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AS84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AS84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AS84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AT84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AT84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AT84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AV$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AU84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AU84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AU84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AW$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AV84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AV84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AV84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AX$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AW84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AW84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AW84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AY$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AX84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AX84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AX84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AZ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AY84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AY84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AY84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BA84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BB84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BC84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BD84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BE84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BF84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BG84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BH84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BI84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BK84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BL84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BM84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BN84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BO84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BO84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BO84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BP84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BP84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BP84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BR84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BR84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BR84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BS84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BS84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BS84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BT84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BT84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BT84))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E78)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>L$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:K85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>K$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:K85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:K85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>M$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:L85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>L$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:L85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:L85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>N$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:M85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>M$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:M85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:M85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>O$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:N85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>N$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:N85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:N85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>P$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:O85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>O$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:O85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:O85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Q$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:P85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>P$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:P85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:P85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>R$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:Q85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Q$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Q85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Q85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>S$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:R85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>R$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:R85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:R85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>T$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:S85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>S$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:S85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:S85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>U$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:T85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>T$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:T85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:T85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>V$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:U85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>U$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:U85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:U85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>W$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:V85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>V$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:V85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:V85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>X$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:W85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>W$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:W85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:W85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Y$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:X85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>X$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:X85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:X85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Z$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:Y85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Y$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Y85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Y85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:Z85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Z$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Z85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Z85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AA85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AB85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AC85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AD85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AE85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AF85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AG85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AH85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AI85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AK85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AL85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AM85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AN85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AO85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AO85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AO85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AP85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AP85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AP85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AR85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AR85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AR85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AS85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AS85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AS85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AT85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AT85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AT85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AV$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AU85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AU85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AU85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AW$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AV85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AV85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AV85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AX$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AW85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AW85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AW85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AY$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AX85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AX85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AX85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AZ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AY85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AY85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AY85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BA85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BB85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BC85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BD85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BE85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BF85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BG85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BH85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BI85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BK85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BL85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BM85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BN85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BO85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BO85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BO85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BP85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BP85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BP85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BR85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BR85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BR85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BS85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BS85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BS85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BT85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BT85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BT85))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E79)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>M$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:L86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>L$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:L86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:L86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>N$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:M86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>M$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:M86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:M86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>O$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:N86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>N$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:N86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:N86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>P$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:O86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>O$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:O86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:O86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Q$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:P86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>P$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:P86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:P86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>R$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Q86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Q$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Q86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Q86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>S$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:R86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>R$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:R86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:R86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>T$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:S86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>S$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:S86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:S86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>U$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:T86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>T$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:T86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:T86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>V$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:U86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>U$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:U86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:U86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>W$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:V86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>V$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:V86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:V86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>X$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:W86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>W$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:W86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:W86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Y$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:X86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>X$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:X86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:X86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Z$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Y86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Y$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Y86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Y86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Z86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Z$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Z86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Z86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AA86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AB86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AC86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AD86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AE86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AF86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AG86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AH86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AI86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AK86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AL86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AM86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AN86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AO86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AO86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AO86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AP86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AP86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AP86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AR86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AR86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AR86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AS86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AS86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AS86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AT86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AT86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AT86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AV$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AU86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AU86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AU86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AW$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AV86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AV86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AV86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AX$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AW86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AW86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AW86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AY$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AX86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AX86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AX86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AZ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AY86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AY86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AY86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BA86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BB86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BC86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BD86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BE86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BF86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BG86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BH86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BI86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BK86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BL86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BM86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BN86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BO86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BO86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BO86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BP86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BP86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BP86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BR86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BR86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BR86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BS86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BS86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BS86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BT86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BT86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BT86))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F62&\" - tax depreciation\"","v":"FY14 ORAB Distribution lines and cables - tax depreciation"},null,{"$f":"SUM(H74:H87)+H66","v":25.446439447908432},25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,25.446439447908432,{"$f":"SUM(AN74:AN87)+AN66","v":25.446439447908432},24.487012692408484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT74:BT87)+BT66","v":0},{"$f":"SUM(BU74:BU87)+BU66","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E91","v":"Asset class 4"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E91, 'TAB input'!$D$18:$D$67, 0))","v":"FY14 ORAB Substations"}]
[null,null,null,null,{"$f":"E63+1","v":4},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E91)","v":1667.8698280504993},{"$f":"INDEX('TAB input'!H$18:H$67, $E91)-INDEX('TAB input'!H$72:H$121, $E91)-INDEX('TAB input'!H$126:H$175, $E91)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E91)-INDEX('TAB input'!I$72:I$121, $E91)-INDEX('TAB input'!I$126:I$175, $E91)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E91)-INDEX('TAB input'!J$72:J$121, $E91)-INDEX('TAB input'!J$126:J$175, $E91)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E91)-INDEX('TAB input'!K$72:K$121, $E91)-INDEX('TAB input'!K$126:K$175, $E91)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E91)-INDEX('TAB input'!L$72:L$121, $E91)-INDEX('TAB input'!L$126:L$175, $E91)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E91)-INDEX('TAB input'!M$72:M$121, $E91)-INDEX('TAB input'!M$126:M$175, $E91)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E91)-INDEX('TAB input'!N$72:N$121, $E91)-INDEX('TAB input'!N$126:N$175, $E91)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E91)-INDEX('TAB input'!O$72:O$121, $E91)-INDEX('TAB input'!O$126:O$175, $E91)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E91)-INDEX('TAB input'!P$72:P$121, $E91)-INDEX('TAB input'!P$126:P$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E91)-INDEX('TAB input'!Q$72:Q$121, $E91)-INDEX('TAB input'!Q$126:Q$175, $E91)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E91)-INDEX('TAB input'!R$72:R$121, $E91)-INDEX('TAB input'!R$126:R$175, $E91)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E91)-INDEX('TAB input'!S$72:S$121, $E91)-INDEX('TAB input'!S$126:S$175, $E91)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E91)-INDEX('TAB input'!T$72:T$121, $E91)-INDEX('TAB input'!T$126:T$175, $E91)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E91)-INDEX('TAB input'!U$72:U$121, $E91)-INDEX('TAB input'!U$126:U$175, $E91)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E91)-INDEX('TAB input'!V$72:V$121, $E91)-INDEX('TAB input'!V$126:V$175, $E91)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E91)-INDEX('TAB input'!W$72:W$121, $E91)-INDEX('TAB input'!W$126:W$175, $E91)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E91)-INDEX('TAB input'!X$72:X$121, $E91)-INDEX('TAB input'!X$126:X$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E91)-INDEX('TAB input'!Y$72:Y$121, $E91)-INDEX('TAB input'!Y$126:Y$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E91)-INDEX('TAB input'!Z$72:Z$121, $E91)-INDEX('TAB input'!Z$126:Z$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E91)-INDEX('TAB input'!AA$72:AA$121, $E91)-INDEX('TAB input'!AA$126:AA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E91)-INDEX('TAB input'!AB$72:AB$121, $E91)-INDEX('TAB input'!AB$126:AB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E91)-INDEX('TAB input'!AC$72:AC$121, $E91)-INDEX('TAB input'!AC$126:AC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E91)-INDEX('TAB input'!AD$72:AD$121, $E91)-INDEX('TAB input'!AD$126:AD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E91)-INDEX('TAB input'!AE$72:AE$121, $E91)-INDEX('TAB input'!AE$126:AE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E91)-INDEX('TAB input'!AF$72:AF$121, $E91)-INDEX('TAB input'!AF$126:AF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E91)-INDEX('TAB input'!AG$72:AG$121, $E91)-INDEX('TAB input'!AG$126:AG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E91)-INDEX('TAB input'!AH$72:AH$121, $E91)-INDEX('TAB input'!AH$126:AH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E91)-INDEX('TAB input'!AI$72:AI$121, $E91)-INDEX('TAB input'!AI$126:AI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E91)-INDEX('TAB input'!AJ$72:AJ$121, $E91)-INDEX('TAB input'!AJ$126:AJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E91)-INDEX('TAB input'!AK$72:AK$121, $E91)-INDEX('TAB input'!AK$126:AK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E91)-INDEX('TAB input'!AL$72:AL$121, $E91)-INDEX('TAB input'!AL$126:AL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E91)-INDEX('TAB input'!AM$72:AM$121, $E91)-INDEX('TAB input'!AM$126:AM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E91)-INDEX('TAB input'!AN$72:AN$121, $E91)-INDEX('TAB input'!AN$126:AN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E91)-INDEX('TAB input'!AO$72:AO$121, $E91)-INDEX('TAB input'!AO$126:AO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E91)-INDEX('TAB input'!AP$72:AP$121, $E91)-INDEX('TAB input'!AP$126:AP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E91)-INDEX('TAB input'!AQ$72:AQ$121, $E91)-INDEX('TAB input'!AQ$126:AQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E91)-INDEX('TAB input'!AR$72:AR$121, $E91)-INDEX('TAB input'!AR$126:AR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E91)-INDEX('TAB input'!AS$72:AS$121, $E91)-INDEX('TAB input'!AS$126:AS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E91)-INDEX('TAB input'!AT$72:AT$121, $E91)-INDEX('TAB input'!AT$126:AT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E91)-INDEX('TAB input'!AU$72:AU$121, $E91)-INDEX('TAB input'!AU$126:AU$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E91)-INDEX('TAB input'!AV$72:AV$121, $E91)-INDEX('TAB input'!AV$126:AV$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E91)-INDEX('TAB input'!AW$72:AW$121, $E91)-INDEX('TAB input'!AW$126:AW$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E91)-INDEX('TAB input'!AX$72:AX$121, $E91)-INDEX('TAB input'!AX$126:AX$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E91)-INDEX('TAB input'!AY$72:AY$121, $E91)-INDEX('TAB input'!AY$126:AY$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E91)-INDEX('TAB input'!AZ$72:AZ$121, $E91)-INDEX('TAB input'!AZ$126:AZ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E91)-INDEX('TAB input'!BA$72:BA$121, $E91)-INDEX('TAB input'!BA$126:BA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E91)-INDEX('TAB input'!BB$72:BB$121, $E91)-INDEX('TAB input'!BB$126:BB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E91)-INDEX('TAB input'!BC$72:BC$121, $E91)-INDEX('TAB input'!BC$126:BC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E91)-INDEX('TAB input'!BD$72:BD$121, $E91)-INDEX('TAB input'!BD$126:BD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E91)-INDEX('TAB input'!BE$72:BE$121, $E91)-INDEX('TAB input'!BE$126:BE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E91)-INDEX('TAB input'!BF$72:BF$121, $E91)-INDEX('TAB input'!BF$126:BF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E91)-INDEX('TAB input'!BG$72:BG$121, $E91)-INDEX('TAB input'!BG$126:BG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E91)-INDEX('TAB input'!BH$72:BH$121, $E91)-INDEX('TAB input'!BH$126:BH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E91)-INDEX('TAB input'!BI$72:BI$121, $E91)-INDEX('TAB input'!BI$126:BI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E91)-INDEX('TAB input'!BJ$72:BJ$121, $E91)-INDEX('TAB input'!BJ$126:BJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E91)-INDEX('TAB input'!BK$72:BK$121, $E91)-INDEX('TAB input'!BK$126:BK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E91)-INDEX('TAB input'!BL$72:BL$121, $E91)-INDEX('TAB input'!BL$126:BL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E91)-INDEX('TAB input'!BM$72:BM$121, $E91)-INDEX('TAB input'!BM$126:BM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E91)-INDEX('TAB input'!BN$72:BN$121, $E91)-INDEX('TAB input'!BN$126:BN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E91)-INDEX('TAB input'!BO$72:BO$121, $E91)-INDEX('TAB input'!BO$126:BO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E91)-INDEX('TAB input'!BP$72:BP$121, $E91)-INDEX('TAB input'!BP$126:BP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E91)-INDEX('TAB input'!BQ$72:BQ$121, $E91)-INDEX('TAB input'!BQ$126:BQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E91)-INDEX('TAB input'!BR$72:BR$121, $E91)-INDEX('TAB input'!BR$126:BR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E91)-INDEX('TAB input'!BS$72:BS$121, $E91)-INDEX('TAB input'!BS$126:BS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E91)-INDEX('TAB input'!BT$72:BT$121, $E91)-INDEX('TAB input'!BT$126:BT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E91)-INDEX('TAB input'!BU$72:BU$121, $E91)-INDEX('TAB input'!BU$126:BU$175, $E91)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E91)=\"\", IF($G91=0, 0, F92), INDEX('TAB input'!$G$180:$G$229, $E91))","v":28.811718534604317},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E91)=\"\", G92, INDEX('TAB input'!H$180:H$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E91)=\"\", H92, INDEX('TAB input'!I$180:I$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E91)=\"\", I92, INDEX('TAB input'!J$180:J$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E91)=\"\", J92, INDEX('TAB input'!K$180:K$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E91)=\"\", K92, INDEX('TAB input'!L$180:L$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E91)=\"\", L92, INDEX('TAB input'!M$180:M$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E91)=\"\", M92, INDEX('TAB input'!N$180:N$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E91)=\"\", N92, INDEX('TAB input'!O$180:O$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E91)=\"\", O92, INDEX('TAB input'!P$180:P$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E91)=\"\", P92, INDEX('TAB input'!Q$180:Q$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E91)=\"\", Q92, INDEX('TAB input'!R$180:R$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E91)=\"\", R92, INDEX('TAB input'!S$180:S$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E91)=\"\", S92, INDEX('TAB input'!T$180:T$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E91)=\"\", T92, INDEX('TAB input'!U$180:U$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E91)=\"\", U92, INDEX('TAB input'!V$180:V$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E91)=\"\", V92, INDEX('TAB input'!W$180:W$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E91)=\"\", W92, INDEX('TAB input'!X$180:X$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E91)=\"\", X92, INDEX('TAB input'!Y$180:Y$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E91)=\"\", Y92, INDEX('TAB input'!Z$180:Z$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E91)=\"\", Z92, INDEX('TAB input'!AA$180:AA$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E91)=\"\", AA92, INDEX('TAB input'!AB$180:AB$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E91)=\"\", AB92, INDEX('TAB input'!AC$180:AC$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E91)=\"\", AC92, INDEX('TAB input'!AD$180:AD$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E91)=\"\", AD92, INDEX('TAB input'!AE$180:AE$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E91)=\"\", AE92, INDEX('TAB input'!AF$180:AF$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E91)=\"\", AF92, INDEX('TAB input'!AG$180:AG$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E91)=\"\", AG92, INDEX('TAB input'!AH$180:AH$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E91)=\"\", AH92, INDEX('TAB input'!AI$180:AI$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E91)=\"\", AI92, INDEX('TAB input'!AJ$180:AJ$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E91)=\"\", AJ92, INDEX('TAB input'!AK$180:AK$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E91)=\"\", AK92, INDEX('TAB input'!AL$180:AL$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E91)=\"\", AL92, INDEX('TAB input'!AM$180:AM$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E91)=\"\", AM92, INDEX('TAB input'!AN$180:AN$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E91)=\"\", AN92, INDEX('TAB input'!AO$180:AO$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E91)=\"\", AO92, INDEX('TAB input'!AP$180:AP$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E91)=\"\", AP92, INDEX('TAB input'!AQ$180:AQ$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E91)=\"\", AQ92, INDEX('TAB input'!AR$180:AR$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E91)=\"\", AR92, INDEX('TAB input'!AS$180:AS$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E91)=\"\", AS92, INDEX('TAB input'!AT$180:AT$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E91)=\"\", AT92, INDEX('TAB input'!AU$180:AU$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E91)=\"\", AU92, INDEX('TAB input'!AV$180:AV$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E91)=\"\", AV92, INDEX('TAB input'!AW$180:AW$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E91)=\"\", AW92, INDEX('TAB input'!AX$180:AX$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E91)=\"\", AX92, INDEX('TAB input'!AY$180:AY$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E91)=\"\", AY92, INDEX('TAB input'!AZ$180:AZ$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E91)=\"\", AZ92, INDEX('TAB input'!BA$180:BA$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E91)=\"\", BA92, INDEX('TAB input'!BB$180:BB$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E91)=\"\", BB92, INDEX('TAB input'!BC$180:BC$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E91)=\"\", BC92, INDEX('TAB input'!BD$180:BD$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E91)=\"\", BD92, INDEX('TAB input'!BE$180:BE$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E91)=\"\", BE92, INDEX('TAB input'!BF$180:BF$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E91)=\"\", BF92, INDEX('TAB input'!BG$180:BG$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E91)=\"\", BG92, INDEX('TAB input'!BH$180:BH$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E91)=\"\", BH92, INDEX('TAB input'!BI$180:BI$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E91)=\"\", BI92, INDEX('TAB input'!BJ$180:BJ$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E91)=\"\", BJ92, INDEX('TAB input'!BK$180:BK$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E91)=\"\", BK92, INDEX('TAB input'!BL$180:BL$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E91)=\"\", BL92, INDEX('TAB input'!BM$180:BM$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E91)=\"\", BM92, INDEX('TAB input'!BN$180:BN$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E91)=\"\", BN92, INDEX('TAB input'!BO$180:BO$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E91)=\"\", BO92, INDEX('TAB input'!BP$180:BP$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E91)=\"\", BP92, INDEX('TAB input'!BQ$180:BQ$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E91)=\"\", BQ92, INDEX('TAB input'!BR$180:BR$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E91)=\"\", BR92, INDEX('TAB input'!BS$180:BS$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E91)=\"\", BS92, INDEX('TAB input'!BT$180:BT$229, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E91)=\"\", BT92, INDEX('TAB input'!BU$180:BU$229, $E91))","v":"n/a"}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E91)=0, G93, INDEX('TAB input'!H$233:H$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E91)=0, H93, INDEX('TAB input'!I$233:I$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E91)=0, I93, INDEX('TAB input'!J$233:J$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E91)=0, J93, INDEX('TAB input'!K$233:K$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E91)=0, K93, INDEX('TAB input'!L$233:L$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E91)=0, L93, INDEX('TAB input'!M$233:M$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E91)=0, M93, INDEX('TAB input'!N$233:N$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E91)=0, N93, INDEX('TAB input'!O$233:O$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E91)=0, O93, INDEX('TAB input'!P$233:P$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E91)=0, P93, INDEX('TAB input'!Q$233:Q$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E91)=0, Q93, INDEX('TAB input'!R$233:R$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E91)=0, R93, INDEX('TAB input'!S$233:S$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E91)=0, S93, INDEX('TAB input'!T$233:T$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E91)=0, T93, INDEX('TAB input'!U$233:U$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E91)=0, U93, INDEX('TAB input'!V$233:V$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E91)=0, V93, INDEX('TAB input'!W$233:W$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E91)=0, W93, INDEX('TAB input'!X$233:X$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E91)=0, X93, INDEX('TAB input'!Y$233:Y$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E91)=0, Y93, INDEX('TAB input'!Z$233:Z$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E91)=0, Z93, INDEX('TAB input'!AA$233:AA$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E91)=0, AA93, INDEX('TAB input'!AB$233:AB$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E91)=0, AB93, INDEX('TAB input'!AC$233:AC$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E91)=0, AC93, INDEX('TAB input'!AD$233:AD$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E91)=0, AD93, INDEX('TAB input'!AE$233:AE$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E91)=0, AE93, INDEX('TAB input'!AF$233:AF$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E91)=0, AF93, INDEX('TAB input'!AG$233:AG$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E91)=0, AG93, INDEX('TAB input'!AH$233:AH$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E91)=0, AH93, INDEX('TAB input'!AI$233:AI$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E91)=0, AI93, INDEX('TAB input'!AJ$233:AJ$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E91)=0, AJ93, INDEX('TAB input'!AK$233:AK$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E91)=0, AK93, INDEX('TAB input'!AL$233:AL$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E91)=0, AL93, INDEX('TAB input'!AM$233:AM$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E91)=0, AM93, INDEX('TAB input'!AN$233:AN$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E91)=0, AN93, INDEX('TAB input'!AO$233:AO$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E91)=0, AO93, INDEX('TAB input'!AP$233:AP$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E91)=0, AP93, INDEX('TAB input'!AQ$233:AQ$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E91)=0, AQ93, INDEX('TAB input'!AR$233:AR$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E91)=0, AR93, INDEX('TAB input'!AS$233:AS$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E91)=0, AS93, INDEX('TAB input'!AT$233:AT$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E91)=0, AT93, INDEX('TAB input'!AU$233:AU$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E91)=0, AU93, INDEX('TAB input'!AV$233:AV$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E91)=0, AV93, INDEX('TAB input'!AW$233:AW$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E91)=0, AW93, INDEX('TAB input'!AX$233:AX$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E91)=0, AX93, INDEX('TAB input'!AY$233:AY$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E91)=0, AY93, INDEX('TAB input'!AZ$233:AZ$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E91)=0, AZ93, INDEX('TAB input'!BA$233:BA$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E91)=0, BA93, INDEX('TAB input'!BB$233:BB$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E91)=0, BB93, INDEX('TAB input'!BC$233:BC$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E91)=0, BC93, INDEX('TAB input'!BD$233:BD$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E91)=0, BD93, INDEX('TAB input'!BE$233:BE$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E91)=0, BE93, INDEX('TAB input'!BF$233:BF$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E91)=0, BF93, INDEX('TAB input'!BG$233:BG$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E91)=0, BG93, INDEX('TAB input'!BH$233:BH$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E91)=0, BH93, INDEX('TAB input'!BI$233:BI$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E91)=0, BI93, INDEX('TAB input'!BJ$233:BJ$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E91)=0, BJ93, INDEX('TAB input'!BK$233:BK$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E91)=0, BK93, INDEX('TAB input'!BL$233:BL$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E91)=0, BL93, INDEX('TAB input'!BM$233:BM$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E91)=0, BM93, INDEX('TAB input'!BN$233:BN$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E91)=0, BN93, INDEX('TAB input'!BO$233:BO$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E91)=0, BO93, INDEX('TAB input'!BP$233:BP$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E91)=0, BP93, INDEX('TAB input'!BQ$233:BQ$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E91)=0, BQ93, INDEX('TAB input'!BR$233:BR$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E91)=0, BR93, INDEX('TAB input'!BS$233:BS$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E91)=0, BS93, INDEX('TAB input'!BT$233:BT$282, $E91))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E91)=0, BT93, INDEX('TAB input'!BU$233:BU$282, $E91))","v":"n/a"}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E91)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E91)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E91)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E91)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E91)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E91)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E91)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E91)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E91)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E91)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E91)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E91)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E91)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E91)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E91)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E91)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E91)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E91)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E91)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E91)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E91)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E91)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E91)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E91)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E91)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E91)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E91)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E91)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E91)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E91)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E91)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E91)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E91)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E91)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E91)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E91)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E91)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E91)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E91)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E91)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E91)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E91)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E91)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E91)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E91)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E91)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E91)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E91)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E91)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E91)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E91)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E91)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E91)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E91)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E91)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E91)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E91)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E91)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E91)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E91)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E91)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E91)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E91)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E91)=\"\", G99, INDEX('TAB input'!H$446:H$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E91)=\"\", H99, INDEX('TAB input'!I$446:I$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E91)=\"\", I99, INDEX('TAB input'!J$446:J$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E91)=\"\", J99, INDEX('TAB input'!K$446:K$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E91)=\"\", K99, INDEX('TAB input'!L$446:L$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E91)=\"\", L99, INDEX('TAB input'!M$446:M$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E91)=\"\", M99, INDEX('TAB input'!N$446:N$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E91)=\"\", N99, INDEX('TAB input'!O$446:O$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E91)=\"\", O99, INDEX('TAB input'!P$446:P$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E91)=\"\", P99, INDEX('TAB input'!Q$446:Q$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E91)=\"\", Q99, INDEX('TAB input'!R$446:R$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E91)=\"\", R99, INDEX('TAB input'!S$446:S$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E91)=\"\", S99, INDEX('TAB input'!T$446:T$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E91)=\"\", T99, INDEX('TAB input'!U$446:U$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E91)=\"\", U99, INDEX('TAB input'!V$446:V$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E91)=\"\", V99, INDEX('TAB input'!W$446:W$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E91)=\"\", W99, INDEX('TAB input'!X$446:X$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E91)=\"\", X99, INDEX('TAB input'!Y$446:Y$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E91)=\"\", Y99, INDEX('TAB input'!Z$446:Z$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E91)=\"\", Z99, INDEX('TAB input'!AA$446:AA$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E91)=\"\", AA99, INDEX('TAB input'!AB$446:AB$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E91)=\"\", AB99, INDEX('TAB input'!AC$446:AC$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E91)=\"\", AC99, INDEX('TAB input'!AD$446:AD$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E91)=\"\", AD99, INDEX('TAB input'!AE$446:AE$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E91)=\"\", AE99, INDEX('TAB input'!AF$446:AF$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E91)=\"\", AF99, INDEX('TAB input'!AG$446:AG$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E91)=\"\", AG99, INDEX('TAB input'!AH$446:AH$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E91)=\"\", AH99, INDEX('TAB input'!AI$446:AI$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E91)=\"\", AI99, INDEX('TAB input'!AJ$446:AJ$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E91)=\"\", AJ99, INDEX('TAB input'!AK$446:AK$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E91)=\"\", AK99, INDEX('TAB input'!AL$446:AL$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E91)=\"\", AL99, INDEX('TAB input'!AM$446:AM$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E91)=\"\", AM99, INDEX('TAB input'!AN$446:AN$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E91)=\"\", AN99, INDEX('TAB input'!AO$446:AO$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E91)=\"\", AO99, INDEX('TAB input'!AP$446:AP$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E91)=\"\", AP99, INDEX('TAB input'!AQ$446:AQ$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E91)=\"\", AQ99, INDEX('TAB input'!AR$446:AR$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E91)=\"\", AR99, INDEX('TAB input'!AS$446:AS$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E91)=\"\", AS99, INDEX('TAB input'!AT$446:AT$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E91)=\"\", AT99, INDEX('TAB input'!AU$446:AU$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E91)=\"\", AU99, INDEX('TAB input'!AV$446:AV$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E91)=\"\", AV99, INDEX('TAB input'!AW$446:AW$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E91)=\"\", AW99, INDEX('TAB input'!AX$446:AX$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E91)=\"\", AX99, INDEX('TAB input'!AY$446:AY$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E91)=\"\", AY99, INDEX('TAB input'!AZ$446:AZ$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E91)=\"\", AZ99, INDEX('TAB input'!BA$446:BA$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E91)=\"\", BA99, INDEX('TAB input'!BB$446:BB$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E91)=\"\", BB99, INDEX('TAB input'!BC$446:BC$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E91)=\"\", BC99, INDEX('TAB input'!BD$446:BD$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E91)=\"\", BD99, INDEX('TAB input'!BE$446:BE$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E91)=\"\", BE99, INDEX('TAB input'!BF$446:BF$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E91)=\"\", BF99, INDEX('TAB input'!BG$446:BG$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E91)=\"\", BG99, INDEX('TAB input'!BH$446:BH$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E91)=\"\", BH99, INDEX('TAB input'!BI$446:BI$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E91)=\"\", BI99, INDEX('TAB input'!BJ$446:BJ$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E91)=\"\", BJ99, INDEX('TAB input'!BK$446:BK$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E91)=\"\", BK99, INDEX('TAB input'!BL$446:BL$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E91)=\"\", BL99, INDEX('TAB input'!BM$446:BM$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E91)=\"\", BM99, INDEX('TAB input'!BN$446:BN$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E91)=\"\", BN99, INDEX('TAB input'!BO$446:BO$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E91)=\"\", BO99, INDEX('TAB input'!BP$446:BP$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E91)=\"\", BP99, INDEX('TAB input'!BQ$446:BQ$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E91)=\"\", BQ99, INDEX('TAB input'!BR$446:BR$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E91)=\"\", BR99, INDEX('TAB input'!BS$446:BS$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E91)=\"\", BS99, INDEX('TAB input'!BT$446:BT$495, $E91))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E91)=\"\", BT99, INDEX('TAB input'!BU$446:BU$495, $E91))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>H$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:G102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>G$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:G102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:G102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>I$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:H102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>H$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:H102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:H102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>J$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:I102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>I$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:I102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:I102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>K$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:J102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>J$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:J102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:J102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>L$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:K102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>K$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:K102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:K102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>M$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:L102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>L$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:L102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:L102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>N$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:M102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>M$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:M102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:M102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>O$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:N102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>N$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:N102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:N102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>O$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:O102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:P102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:R102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:S102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:T102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:U102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:V102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:W102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:X102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))))","v":57.888592311746493},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))))","v":46.989243321598451},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))))","v":0}]
[null,null,null,null,{"$f":"E102+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E103)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>I$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:H103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>H$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:H103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:H103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>J$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:I103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>I$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:I103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:I103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>K$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:J103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>J$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:J103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:J103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>L$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:K103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>K$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:K103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:K103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>M$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:L103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>L$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:L103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:L103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>N$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:M103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>M$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:M103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:M103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>O$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:N103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>N$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:N103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:N103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>P$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:O103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>O$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:O103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:O103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Q$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>P$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:P103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>R$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Q$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>S$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>R$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:R103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>S$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:S103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>T$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:T103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>U$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:U103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>V$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:V103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>W$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:W103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>X$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:X103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Y$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Z$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AU$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AV$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AW$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AX$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AY$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AZ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))))","v":0}]
[null,null,null,null,{"$f":"E103+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E104)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>J$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:I104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>I$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:I104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:I104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>K$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:J104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>J$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:J104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:J104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>L$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:K104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>K$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:K104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:K104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>M$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:L104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>L$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:L104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:L104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>N$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:M104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>M$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:M104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:M104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>O$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:N104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>N$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:N104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:N104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>P$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:O104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>O$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:O104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:O104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Q$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:P104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>P$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:P104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:P104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>R$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Q$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>S$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>R$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:R104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>T$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>S$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:S104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>T$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:T104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>U$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:U104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>V$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:V104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>W$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:W104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>X$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:X104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Y$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Z$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AU$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AV$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AW$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AX$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AY$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AZ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))))","v":0}]
[null,null,null,null,{"$f":"E104+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E105)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>K$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:J105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>J$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:J105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:J105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>L$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:K105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>K$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:K105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:K105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>M$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:L105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>L$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:L105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:L105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>N$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:M105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>M$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:M105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:M105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>O$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:N105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>N$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:N105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:N105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>P$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:O105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>O$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:O105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:O105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Q$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:P105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>P$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:P105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:P105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>R$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Q105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Q$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Q105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Q105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>S$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:R105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>R$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:R105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:R105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>T$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:S105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>S$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:S105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:S105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>U$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:T105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>T$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:T105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:T105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>V$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:U105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>U$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:U105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:U105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>W$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:V105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>V$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:V105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:V105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>X$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:W105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>W$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:W105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:W105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Y$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:X105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>X$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:X105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:X105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Z$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Y105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Y$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Y105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Y105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Z105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Z$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Z105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Z105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AI105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AK105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AL105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AM105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AN105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AP$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AO105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AO$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AO105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AO105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AQ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AP105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AP$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AP105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AP105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AR$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AQ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AS$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AR105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AR$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AR105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AR105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AT$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AS105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AS$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AS105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AS105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AU$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AT105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AT$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AT105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AT105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AV$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AU105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AU$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AU105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AU105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AW$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AV105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AV$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AV105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AV105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AX$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AW105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AW$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AW105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AW105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AY$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AX105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AX$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AX105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AX105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AZ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AY105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AY$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AY105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AY105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AZ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BI105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BK105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BL105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BM105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BN105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BP$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BO105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BO$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BO105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BO105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BQ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BP105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BP$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BP105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BP105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BR$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BQ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BS$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BR105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BR$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BR105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BR105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BT$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BS105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BS$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BS105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BS105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BU$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BT105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BT$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BT105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BT105))))","v":0}]
[null,null,null,null,{"$f":"E105+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E106)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>L$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>K$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:K106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>M$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>L$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:L106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>N$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>M$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:M106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>O$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>N$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:N106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>P$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>O$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:O106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Q$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>P$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:P106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>R$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Q$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>S$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>R$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:R106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>T$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>S$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:S106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>U$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>T$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:T106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>V$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>U$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:U106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>W$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>V$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:V106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>X$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>W$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:W106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Y$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>X$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:X106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Z$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Y$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Z$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))))","v":0}]
[null,null,null,null,{"$f":"E106+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E107)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>M$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>L$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:L107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>N$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>M$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:M107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>O$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>N$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:N107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>P$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>O$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:O107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Q$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>P$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:P107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>R$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Q$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>S$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>R$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:R107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>T$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>S$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:S107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>U$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>T$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:T107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>V$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>U$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:U107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>W$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>V$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:V107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>W$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:W107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:X107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E103)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>I$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:H110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>H$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:H110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:H110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>J$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:I110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>I$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:I110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:I110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>K$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:J110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>J$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:J110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:J110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>L$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:K110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>K$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:K110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:K110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>M$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:L110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>L$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:L110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:L110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>N$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:M110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>M$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:M110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:M110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>O$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:N110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>N$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:N110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:N110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>P$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:O110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>O$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:O110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:O110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Q$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:P110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>P$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:P110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:P110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>R$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Q110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Q$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Q110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Q110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>S$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:R110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>R$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:R110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:R110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>T$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:S110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>S$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:S110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:S110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>U$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:T110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>T$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:T110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:T110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>V$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:U110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>U$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:U110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:U110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>W$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:V110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>V$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:V110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:V110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>X$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:W110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>W$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:W110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:W110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Y$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:X110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>X$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:X110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:X110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Z$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Y110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Y$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Y110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Y110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Z110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Z$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Z110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Z110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AN110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AO110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AO110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AO110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AP110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AP110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AP110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AR110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AR110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AR110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AS110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AS110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AS110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AT110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AT110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AT110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AV$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AU110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AU$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AU110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AU110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AW$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AV110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AV$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AV110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AX$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AW110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AW$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AW110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AY$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AX110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AX$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AX110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AZ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AY110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AY$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AY110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AZ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BO110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BO110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BP110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BP110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BR110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BR110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BS110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BS110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BT110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BT110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BT110))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E104)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>J$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:I111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>I$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:I111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:I111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>K$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:J111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>J$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:J111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:J111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>L$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:K111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>K$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:K111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:K111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>M$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:L111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>L$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:L111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:L111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>N$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:M111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>M$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:M111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:M111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>O$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:N111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>N$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:N111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:N111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>P$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:O111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>O$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:O111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:O111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Q$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:P111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>P$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:P111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:P111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>R$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Q111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Q$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Q111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Q111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>S$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:R111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>R$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:R111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:R111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>T$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:S111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>S$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:S111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:S111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>U$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:T111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>T$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:T111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:T111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>V$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:U111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>U$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:U111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:U111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>W$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:V111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>V$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:V111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:V111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>X$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:W111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>W$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:W111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:W111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Y$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:X111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>X$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:X111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:X111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Z$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Y111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Y$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Y111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Y111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Z111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Z$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Z111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Z111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AN111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AO111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AO111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AO111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AP111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AP111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AP111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AR111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AR111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AR111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AS111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AS111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AS111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AT111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AT111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AT111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AV$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AU111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AU$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AU111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AU111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AW$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AV111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AV$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AV111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AV111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AX$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AW111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AW$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AW111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AY$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AX111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AX$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AX111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AZ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AY111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AY$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AY111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AZ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BO111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BO111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BP111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BP111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BR111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BR111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BS111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BS111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BT111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BT111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BT111))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E105)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>K$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:J112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>J$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:J112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:J112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>L$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:K112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>K$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:K112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:K112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>M$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:L112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>L$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:L112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:L112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>N$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:M112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>M$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:M112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:M112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>O$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:N112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>N$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:N112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:N112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>P$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:O112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>O$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:O112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:O112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Q$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:P112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>P$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:P112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:P112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>R$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Q112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Q$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Q112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Q112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>S$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:R112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>R$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:R112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:R112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>T$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:S112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>S$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:S112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:S112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>U$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:T112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>T$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:T112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:T112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>V$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:U112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>U$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:U112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:U112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>W$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:V112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>V$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:V112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:V112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>X$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:W112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>W$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:W112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:W112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Y$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:X112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>X$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:X112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:X112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Z$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Y112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Y$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Y112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Y112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Z112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Z$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Z112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Z112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AN112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AP$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AO112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AO$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AO112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AO112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AQ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AP112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AP$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AP112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AP112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AR$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AQ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AS$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AR112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AR$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AR112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AR112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AT$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AS112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AS$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AS112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AS112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AU$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AT112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AT$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AT112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AT112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AV$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AU112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AU$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AU112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AU112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AW$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AV112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AV$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AV112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AV112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AX$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AW112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AW$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AW112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AW112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AY$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AX112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AX$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AX112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AZ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AY112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AY$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AY112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AZ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BP$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BO112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BO$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BO112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BQ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BP112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BP$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BP112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BR$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BQ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BS$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BR112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BR$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BR112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BT$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BS112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BS$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BS112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BU$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BT112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BT$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BT112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BT112))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E106)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>L$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:K113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>K$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:K113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:K113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>M$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:L113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>L$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:L113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:L113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>N$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:M113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>M$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:M113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:M113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>O$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:N113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>N$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:N113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:N113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>P$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:O113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>O$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:O113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:O113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Q$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:P113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>P$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:P113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:P113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>R$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Q113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Q$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Q113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Q113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>S$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:R113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>R$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:R113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:R113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>T$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:S113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>S$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:S113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:S113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>U$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:T113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>T$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:T113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:T113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>V$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:U113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>U$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:U113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:U113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>W$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:V113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>V$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:V113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:V113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>X$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:W113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>W$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:W113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:W113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Y$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:X113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>X$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:X113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:X113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Z$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Y113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Y$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Y113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Y113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Z113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Z$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Z113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Z113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AN113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AP$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AO113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AO$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AO113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AO113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AQ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AP113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AP$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AP113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AP113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AR$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AQ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AS$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AR113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AR$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AR113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AR113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AT$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AS113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AS$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AS113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AS113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AU$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AT113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AT$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AT113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AT113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AV$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AU113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AU$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AU113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AU113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AW$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AV113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AV$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AV113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AV113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AX$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AW113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AW$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AW113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AW113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AY$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AX113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AX$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AX113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AX113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AZ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AY113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AY$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AY113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AY113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AZ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BN113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BP$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BO113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BO$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BO113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BO113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BQ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BP113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BP$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BP113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BP113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BR$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BQ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BS$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BR113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BR$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BR113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BR113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BT$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BS113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BS$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BS113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BS113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BU$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BT113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BT$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BT113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BT113))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E107)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>M$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:L114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>L$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:L114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:L114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>N$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:M114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>M$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:M114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:M114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>O$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:N114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>N$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:N114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:N114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>P$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:O114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>O$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:O114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:O114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Q$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:P114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>P$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:P114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:P114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>R$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Q114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Q$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Q114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Q114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>S$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:R114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>R$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:R114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:R114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>T$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:S114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>S$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:S114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:S114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>U$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:T114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>T$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:T114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:T114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>V$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:U114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>U$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:U114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:U114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>W$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:V114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>V$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:V114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:V114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>X$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:W114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>W$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:W114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:W114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Y$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:X114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>X$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:X114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:X114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Z$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Y114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Y$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Y114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Y114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Z114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Z$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Z114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Z114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AI114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AK114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AL114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AM114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AN114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AO114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AO114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AO114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AP114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AP114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AP114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AR114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AR114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AR114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AS114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AS114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AS114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AT114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AT114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AT114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AU114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AU114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AU114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AV114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AV114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AV114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AW114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AW114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AW114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AX114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AX114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AX114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AY114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AY114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AY114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BO114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BO114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BP114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BP114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BR114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BR114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BS114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BS114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BT114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BT114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BT114))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F90&\" - tax depreciation\"","v":"FY14 ORAB Substations - tax depreciation"},null,{"$f":"SUM(H102:H115)+H94","v":57.888592311746493},57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,57.888592311746493,46.989243321598451,0,0,0,{"$f":"SUM(AN102:AN115)+AN94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT102:BT115)+BT94","v":0},{"$f":"SUM(BU102:BU115)+BU94","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E119","v":"Asset class 5"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E119, 'TAB input'!$D$18:$D$67, 0))","v":"FY14 ORAB Transformers"}]
[null,null,null,null,{"$f":"E91+1","v":5},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E119)","v":258.32532327210123},{"$f":"INDEX('TAB input'!H$18:H$67, $E119)-INDEX('TAB input'!H$72:H$121, $E119)-INDEX('TAB input'!H$126:H$175, $E119)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E119)-INDEX('TAB input'!I$72:I$121, $E119)-INDEX('TAB input'!I$126:I$175, $E119)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E119)-INDEX('TAB input'!J$72:J$121, $E119)-INDEX('TAB input'!J$126:J$175, $E119)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E119)-INDEX('TAB input'!K$72:K$121, $E119)-INDEX('TAB input'!K$126:K$175, $E119)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E119)-INDEX('TAB input'!L$72:L$121, $E119)-INDEX('TAB input'!L$126:L$175, $E119)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E119)-INDEX('TAB input'!M$72:M$121, $E119)-INDEX('TAB input'!M$126:M$175, $E119)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E119)-INDEX('TAB input'!N$72:N$121, $E119)-INDEX('TAB input'!N$126:N$175, $E119)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E119)-INDEX('TAB input'!O$72:O$121, $E119)-INDEX('TAB input'!O$126:O$175, $E119)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E119)-INDEX('TAB input'!P$72:P$121, $E119)-INDEX('TAB input'!P$126:P$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E119)-INDEX('TAB input'!Q$72:Q$121, $E119)-INDEX('TAB input'!Q$126:Q$175, $E119)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E119)-INDEX('TAB input'!R$72:R$121, $E119)-INDEX('TAB input'!R$126:R$175, $E119)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E119)-INDEX('TAB input'!S$72:S$121, $E119)-INDEX('TAB input'!S$126:S$175, $E119)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E119)-INDEX('TAB input'!T$72:T$121, $E119)-INDEX('TAB input'!T$126:T$175, $E119)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E119)-INDEX('TAB input'!U$72:U$121, $E119)-INDEX('TAB input'!U$126:U$175, $E119)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E119)-INDEX('TAB input'!V$72:V$121, $E119)-INDEX('TAB input'!V$126:V$175, $E119)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E119)-INDEX('TAB input'!W$72:W$121, $E119)-INDEX('TAB input'!W$126:W$175, $E119)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E119)-INDEX('TAB input'!X$72:X$121, $E119)-INDEX('TAB input'!X$126:X$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E119)-INDEX('TAB input'!Y$72:Y$121, $E119)-INDEX('TAB input'!Y$126:Y$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E119)-INDEX('TAB input'!Z$72:Z$121, $E119)-INDEX('TAB input'!Z$126:Z$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E119)-INDEX('TAB input'!AA$72:AA$121, $E119)-INDEX('TAB input'!AA$126:AA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E119)-INDEX('TAB input'!AB$72:AB$121, $E119)-INDEX('TAB input'!AB$126:AB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E119)-INDEX('TAB input'!AC$72:AC$121, $E119)-INDEX('TAB input'!AC$126:AC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E119)-INDEX('TAB input'!AD$72:AD$121, $E119)-INDEX('TAB input'!AD$126:AD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E119)-INDEX('TAB input'!AE$72:AE$121, $E119)-INDEX('TAB input'!AE$126:AE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E119)-INDEX('TAB input'!AF$72:AF$121, $E119)-INDEX('TAB input'!AF$126:AF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E119)-INDEX('TAB input'!AG$72:AG$121, $E119)-INDEX('TAB input'!AG$126:AG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E119)-INDEX('TAB input'!AH$72:AH$121, $E119)-INDEX('TAB input'!AH$126:AH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E119)-INDEX('TAB input'!AI$72:AI$121, $E119)-INDEX('TAB input'!AI$126:AI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E119)-INDEX('TAB input'!AJ$72:AJ$121, $E119)-INDEX('TAB input'!AJ$126:AJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E119)-INDEX('TAB input'!AK$72:AK$121, $E119)-INDEX('TAB input'!AK$126:AK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E119)-INDEX('TAB input'!AL$72:AL$121, $E119)-INDEX('TAB input'!AL$126:AL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E119)-INDEX('TAB input'!AM$72:AM$121, $E119)-INDEX('TAB input'!AM$126:AM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E119)-INDEX('TAB input'!AN$72:AN$121, $E119)-INDEX('TAB input'!AN$126:AN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E119)-INDEX('TAB input'!AO$72:AO$121, $E119)-INDEX('TAB input'!AO$126:AO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E119)-INDEX('TAB input'!AP$72:AP$121, $E119)-INDEX('TAB input'!AP$126:AP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E119)-INDEX('TAB input'!AQ$72:AQ$121, $E119)-INDEX('TAB input'!AQ$126:AQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E119)-INDEX('TAB input'!AR$72:AR$121, $E119)-INDEX('TAB input'!AR$126:AR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E119)-INDEX('TAB input'!AS$72:AS$121, $E119)-INDEX('TAB input'!AS$126:AS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E119)-INDEX('TAB input'!AT$72:AT$121, $E119)-INDEX('TAB input'!AT$126:AT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E119)-INDEX('TAB input'!AU$72:AU$121, $E119)-INDEX('TAB input'!AU$126:AU$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E119)-INDEX('TAB input'!AV$72:AV$121, $E119)-INDEX('TAB input'!AV$126:AV$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E119)-INDEX('TAB input'!AW$72:AW$121, $E119)-INDEX('TAB input'!AW$126:AW$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E119)-INDEX('TAB input'!AX$72:AX$121, $E119)-INDEX('TAB input'!AX$126:AX$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E119)-INDEX('TAB input'!AY$72:AY$121, $E119)-INDEX('TAB input'!AY$126:AY$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E119)-INDEX('TAB input'!AZ$72:AZ$121, $E119)-INDEX('TAB input'!AZ$126:AZ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E119)-INDEX('TAB input'!BA$72:BA$121, $E119)-INDEX('TAB input'!BA$126:BA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E119)-INDEX('TAB input'!BB$72:BB$121, $E119)-INDEX('TAB input'!BB$126:BB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E119)-INDEX('TAB input'!BC$72:BC$121, $E119)-INDEX('TAB input'!BC$126:BC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E119)-INDEX('TAB input'!BD$72:BD$121, $E119)-INDEX('TAB input'!BD$126:BD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E119)-INDEX('TAB input'!BE$72:BE$121, $E119)-INDEX('TAB input'!BE$126:BE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E119)-INDEX('TAB input'!BF$72:BF$121, $E119)-INDEX('TAB input'!BF$126:BF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E119)-INDEX('TAB input'!BG$72:BG$121, $E119)-INDEX('TAB input'!BG$126:BG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E119)-INDEX('TAB input'!BH$72:BH$121, $E119)-INDEX('TAB input'!BH$126:BH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E119)-INDEX('TAB input'!BI$72:BI$121, $E119)-INDEX('TAB input'!BI$126:BI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E119)-INDEX('TAB input'!BJ$72:BJ$121, $E119)-INDEX('TAB input'!BJ$126:BJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E119)-INDEX('TAB input'!BK$72:BK$121, $E119)-INDEX('TAB input'!BK$126:BK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E119)-INDEX('TAB input'!BL$72:BL$121, $E119)-INDEX('TAB input'!BL$126:BL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E119)-INDEX('TAB input'!BM$72:BM$121, $E119)-INDEX('TAB input'!BM$126:BM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E119)-INDEX('TAB input'!BN$72:BN$121, $E119)-INDEX('TAB input'!BN$126:BN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E119)-INDEX('TAB input'!BO$72:BO$121, $E119)-INDEX('TAB input'!BO$126:BO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E119)-INDEX('TAB input'!BP$72:BP$121, $E119)-INDEX('TAB input'!BP$126:BP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E119)-INDEX('TAB input'!BQ$72:BQ$121, $E119)-INDEX('TAB input'!BQ$126:BQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E119)-INDEX('TAB input'!BR$72:BR$121, $E119)-INDEX('TAB input'!BR$126:BR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E119)-INDEX('TAB input'!BS$72:BS$121, $E119)-INDEX('TAB input'!BS$126:BS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E119)-INDEX('TAB input'!BT$72:BT$121, $E119)-INDEX('TAB input'!BT$126:BT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E119)-INDEX('TAB input'!BU$72:BU$121, $E119)-INDEX('TAB input'!BU$126:BU$175, $E119)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E119)=\"\", IF($G119=0, 0, F120), INDEX('TAB input'!$G$180:$G$229, $E119))","v":22.529533637234799},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E119)=\"\", G120, INDEX('TAB input'!H$180:H$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E119)=\"\", H120, INDEX('TAB input'!I$180:I$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E119)=\"\", I120, INDEX('TAB input'!J$180:J$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E119)=\"\", J120, INDEX('TAB input'!K$180:K$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E119)=\"\", K120, INDEX('TAB input'!L$180:L$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E119)=\"\", L120, INDEX('TAB input'!M$180:M$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E119)=\"\", M120, INDEX('TAB input'!N$180:N$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E119)=\"\", N120, INDEX('TAB input'!O$180:O$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E119)=\"\", O120, INDEX('TAB input'!P$180:P$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E119)=\"\", P120, INDEX('TAB input'!Q$180:Q$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E119)=\"\", Q120, INDEX('TAB input'!R$180:R$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E119)=\"\", R120, INDEX('TAB input'!S$180:S$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E119)=\"\", S120, INDEX('TAB input'!T$180:T$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E119)=\"\", T120, INDEX('TAB input'!U$180:U$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E119)=\"\", U120, INDEX('TAB input'!V$180:V$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E119)=\"\", V120, INDEX('TAB input'!W$180:W$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E119)=\"\", W120, INDEX('TAB input'!X$180:X$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E119)=\"\", X120, INDEX('TAB input'!Y$180:Y$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E119)=\"\", Y120, INDEX('TAB input'!Z$180:Z$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E119)=\"\", Z120, INDEX('TAB input'!AA$180:AA$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E119)=\"\", AA120, INDEX('TAB input'!AB$180:AB$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E119)=\"\", AB120, INDEX('TAB input'!AC$180:AC$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E119)=\"\", AC120, INDEX('TAB input'!AD$180:AD$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E119)=\"\", AD120, INDEX('TAB input'!AE$180:AE$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E119)=\"\", AE120, INDEX('TAB input'!AF$180:AF$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E119)=\"\", AF120, INDEX('TAB input'!AG$180:AG$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E119)=\"\", AG120, INDEX('TAB input'!AH$180:AH$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E119)=\"\", AH120, INDEX('TAB input'!AI$180:AI$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E119)=\"\", AI120, INDEX('TAB input'!AJ$180:AJ$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E119)=\"\", AJ120, INDEX('TAB input'!AK$180:AK$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E119)=\"\", AK120, INDEX('TAB input'!AL$180:AL$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E119)=\"\", AL120, INDEX('TAB input'!AM$180:AM$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E119)=\"\", AM120, INDEX('TAB input'!AN$180:AN$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E119)=\"\", AN120, INDEX('TAB input'!AO$180:AO$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E119)=\"\", AO120, INDEX('TAB input'!AP$180:AP$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E119)=\"\", AP120, INDEX('TAB input'!AQ$180:AQ$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E119)=\"\", AQ120, INDEX('TAB input'!AR$180:AR$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E119)=\"\", AR120, INDEX('TAB input'!AS$180:AS$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E119)=\"\", AS120, INDEX('TAB input'!AT$180:AT$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E119)=\"\", AT120, INDEX('TAB input'!AU$180:AU$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E119)=\"\", AU120, INDEX('TAB input'!AV$180:AV$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E119)=\"\", AV120, INDEX('TAB input'!AW$180:AW$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E119)=\"\", AW120, INDEX('TAB input'!AX$180:AX$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E119)=\"\", AX120, INDEX('TAB input'!AY$180:AY$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E119)=\"\", AY120, INDEX('TAB input'!AZ$180:AZ$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E119)=\"\", AZ120, INDEX('TAB input'!BA$180:BA$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E119)=\"\", BA120, INDEX('TAB input'!BB$180:BB$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E119)=\"\", BB120, INDEX('TAB input'!BC$180:BC$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E119)=\"\", BC120, INDEX('TAB input'!BD$180:BD$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E119)=\"\", BD120, INDEX('TAB input'!BE$180:BE$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E119)=\"\", BE120, INDEX('TAB input'!BF$180:BF$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E119)=\"\", BF120, INDEX('TAB input'!BG$180:BG$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E119)=\"\", BG120, INDEX('TAB input'!BH$180:BH$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E119)=\"\", BH120, INDEX('TAB input'!BI$180:BI$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E119)=\"\", BI120, INDEX('TAB input'!BJ$180:BJ$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E119)=\"\", BJ120, INDEX('TAB input'!BK$180:BK$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E119)=\"\", BK120, INDEX('TAB input'!BL$180:BL$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E119)=\"\", BL120, INDEX('TAB input'!BM$180:BM$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E119)=\"\", BM120, INDEX('TAB input'!BN$180:BN$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E119)=\"\", BN120, INDEX('TAB input'!BO$180:BO$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E119)=\"\", BO120, INDEX('TAB input'!BP$180:BP$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E119)=\"\", BP120, INDEX('TAB input'!BQ$180:BQ$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E119)=\"\", BQ120, INDEX('TAB input'!BR$180:BR$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E119)=\"\", BR120, INDEX('TAB input'!BS$180:BS$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E119)=\"\", BS120, INDEX('TAB input'!BT$180:BT$229, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E119)=\"\", BT120, INDEX('TAB input'!BU$180:BU$229, $E119))","v":"n/a"}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E119)=0, G121, INDEX('TAB input'!H$233:H$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E119)=0, H121, INDEX('TAB input'!I$233:I$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E119)=0, I121, INDEX('TAB input'!J$233:J$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E119)=0, J121, INDEX('TAB input'!K$233:K$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E119)=0, K121, INDEX('TAB input'!L$233:L$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E119)=0, L121, INDEX('TAB input'!M$233:M$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E119)=0, M121, INDEX('TAB input'!N$233:N$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E119)=0, N121, INDEX('TAB input'!O$233:O$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E119)=0, O121, INDEX('TAB input'!P$233:P$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E119)=0, P121, INDEX('TAB input'!Q$233:Q$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E119)=0, Q121, INDEX('TAB input'!R$233:R$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E119)=0, R121, INDEX('TAB input'!S$233:S$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E119)=0, S121, INDEX('TAB input'!T$233:T$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E119)=0, T121, INDEX('TAB input'!U$233:U$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E119)=0, U121, INDEX('TAB input'!V$233:V$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E119)=0, V121, INDEX('TAB input'!W$233:W$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E119)=0, W121, INDEX('TAB input'!X$233:X$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E119)=0, X121, INDEX('TAB input'!Y$233:Y$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E119)=0, Y121, INDEX('TAB input'!Z$233:Z$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E119)=0, Z121, INDEX('TAB input'!AA$233:AA$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E119)=0, AA121, INDEX('TAB input'!AB$233:AB$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E119)=0, AB121, INDEX('TAB input'!AC$233:AC$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E119)=0, AC121, INDEX('TAB input'!AD$233:AD$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E119)=0, AD121, INDEX('TAB input'!AE$233:AE$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E119)=0, AE121, INDEX('TAB input'!AF$233:AF$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E119)=0, AF121, INDEX('TAB input'!AG$233:AG$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E119)=0, AG121, INDEX('TAB input'!AH$233:AH$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E119)=0, AH121, INDEX('TAB input'!AI$233:AI$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E119)=0, AI121, INDEX('TAB input'!AJ$233:AJ$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E119)=0, AJ121, INDEX('TAB input'!AK$233:AK$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E119)=0, AK121, INDEX('TAB input'!AL$233:AL$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E119)=0, AL121, INDEX('TAB input'!AM$233:AM$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E119)=0, AM121, INDEX('TAB input'!AN$233:AN$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E119)=0, AN121, INDEX('TAB input'!AO$233:AO$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E119)=0, AO121, INDEX('TAB input'!AP$233:AP$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E119)=0, AP121, INDEX('TAB input'!AQ$233:AQ$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E119)=0, AQ121, INDEX('TAB input'!AR$233:AR$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E119)=0, AR121, INDEX('TAB input'!AS$233:AS$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E119)=0, AS121, INDEX('TAB input'!AT$233:AT$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E119)=0, AT121, INDEX('TAB input'!AU$233:AU$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E119)=0, AU121, INDEX('TAB input'!AV$233:AV$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E119)=0, AV121, INDEX('TAB input'!AW$233:AW$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E119)=0, AW121, INDEX('TAB input'!AX$233:AX$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E119)=0, AX121, INDEX('TAB input'!AY$233:AY$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E119)=0, AY121, INDEX('TAB input'!AZ$233:AZ$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E119)=0, AZ121, INDEX('TAB input'!BA$233:BA$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E119)=0, BA121, INDEX('TAB input'!BB$233:BB$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E119)=0, BB121, INDEX('TAB input'!BC$233:BC$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E119)=0, BC121, INDEX('TAB input'!BD$233:BD$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E119)=0, BD121, INDEX('TAB input'!BE$233:BE$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E119)=0, BE121, INDEX('TAB input'!BF$233:BF$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E119)=0, BF121, INDEX('TAB input'!BG$233:BG$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E119)=0, BG121, INDEX('TAB input'!BH$233:BH$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E119)=0, BH121, INDEX('TAB input'!BI$233:BI$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E119)=0, BI121, INDEX('TAB input'!BJ$233:BJ$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E119)=0, BJ121, INDEX('TAB input'!BK$233:BK$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E119)=0, BK121, INDEX('TAB input'!BL$233:BL$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E119)=0, BL121, INDEX('TAB input'!BM$233:BM$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E119)=0, BM121, INDEX('TAB input'!BN$233:BN$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E119)=0, BN121, INDEX('TAB input'!BO$233:BO$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E119)=0, BO121, INDEX('TAB input'!BP$233:BP$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E119)=0, BP121, INDEX('TAB input'!BQ$233:BQ$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E119)=0, BQ121, INDEX('TAB input'!BR$233:BR$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E119)=0, BR121, INDEX('TAB input'!BS$233:BS$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E119)=0, BS121, INDEX('TAB input'!BT$233:BT$282, $E119))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E119)=0, BT121, INDEX('TAB input'!BU$233:BU$282, $E119))","v":"n/a"}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E119)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E119)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E119)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E119)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E119)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E119)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E119)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E119)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E119)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E119)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E119)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E119)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E119)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E119)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E119)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E119)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E119)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E119)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E119)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E119)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E119)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E119)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E119)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E119)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E119)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E119)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E119)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E119)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E119)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E119)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E119)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E119)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E119)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E119)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E119)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E119)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E119)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E119)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E119)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E119)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E119)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E119)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E119)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E119)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E119)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E119)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E119)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E119)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E119)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E119)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E119)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E119)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E119)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E119)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E119)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E119)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E119)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E119)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E119)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E119)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E119)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E119)","v":0}]
[null,null,null,null,{"$f":"E131+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E132)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>J$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:I132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>I$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:I132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:I132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>K$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:J132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>J$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:J132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:J132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>L$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:K132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>K$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:K132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:K132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>M$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:L132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>L$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:L132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:L132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>N$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:M132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>M$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:M132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:M132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>O$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:N132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>N$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:N132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:N132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>P$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:O132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>O$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:O132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:O132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Q$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:P132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>P$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:P132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:P132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>R$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Q132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Q$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Q132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Q132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>S$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:R132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>R$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:R132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:R132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>T$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:S132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>S$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:S132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:S132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>U$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:T132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>T$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:T132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:T132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>V$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:U132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>U$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:U132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:U132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>W$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:V132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>V$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:V132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:V132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>X$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:W132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>W$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:W132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:W132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Y$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:X132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>X$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:X132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:X132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Z$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Y132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Y$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Y132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Y132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Z132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Z$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Z132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Z132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AA132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AB132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AC132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AD132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AE132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AF132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AG132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AH132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AI132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AK132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AL132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AM132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AN132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AP$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AO132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AO$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AO132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AO132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AQ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AP132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AP$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AP132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AP132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AR$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AQ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AS$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AR132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AR$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AR132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AR132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AT$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AS132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AS$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AS132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AS132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AU$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AT132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AT$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AT132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AT132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AV$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AU132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AU$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AU132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AU132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AW$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AV132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AV$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AV132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AV132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AX$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AW132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AW$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AW132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AW132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AY$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AX132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AX$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AX132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AX132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AZ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AY132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AY$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AY132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AY132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AZ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BA132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BB132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BC132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BD132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BE132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BF132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BG132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BH132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BI132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BK132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BL132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BM132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BN132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BP$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BO132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BO$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BO132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BO132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BQ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BP132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BP$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BP132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BP132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BR$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BQ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BS$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BR132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BR$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BR132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BR132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BT$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BS132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BS$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BS132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BS132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BU$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BT132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BT$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BT132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BT132))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E134)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>L$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:K141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>K$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:K141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:K141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>M$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:L141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>L$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:L141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:L141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>N$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:M141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>M$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:M141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:M141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>O$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:N141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>N$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:N141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:N141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>P$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:O141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>O$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:O141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:O141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Q$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:P141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>P$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:P141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:P141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>R$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Q141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Q$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Q141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Q141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>S$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:R141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>R$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:R141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:R141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>T$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:S141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>S$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:S141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:S141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>U$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:T141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>T$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:T141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:T141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>V$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:U141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>U$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:U141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:U141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>W$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:V141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>V$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:V141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:V141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>X$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:W141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>W$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:W141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:W141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Y$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:X141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>X$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:X141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:X141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Z$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Y141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Y$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Y141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Y141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Z141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Z$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Z141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Z141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AN141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AP$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AO141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AO$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AO141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AO141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AQ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AP141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AP$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AP141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AP141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AR$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AQ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AS$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AR141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AR$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AR141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AR141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AT$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AS141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AS$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AS141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AS141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AU$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AT141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AT$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AT141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AT141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AV$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AU141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AU$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AU141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AU141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AW$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AV141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AV$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AV141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AV141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AX$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AW141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AW$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AW141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AW141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AY$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AX141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AX$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AX141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AX141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AZ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AY141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AY$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AY141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AY141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AZ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BN141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BP$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BO141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BO$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BO141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BO141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BQ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BP141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BP$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BP141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BP141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BR$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BQ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BS$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BR141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BR$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BR141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BR141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BT$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BS141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BS$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BS141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BS141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BU$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BT141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BT$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BT141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BT141))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E147","v":"Asset class 6"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E147, 'TAB input'!$D$18:$D$67, 0))","v":"FY14 ORAB Low Voltage lines and cables"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F146&\" - tax depreciation\"","v":"FY14 ORAB Low Voltage lines and cables - tax depreciation"},null,{"$f":"SUM(H158:H171)+H150","v":10.802625248228278},10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,10.802625248228278,5.0214426626009754,0,0,{"$f":"SUM(AN158:AN171)+AN150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT158:BT171)+BT150","v":0},{"$f":"SUM(BU158:BU171)+BU150","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E175)=0, G177, INDEX('TAB input'!H$233:H$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E175)=0, H177, INDEX('TAB input'!I$233:I$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E175)=0, I177, INDEX('TAB input'!J$233:J$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E175)=0, J177, INDEX('TAB input'!K$233:K$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E175)=0, K177, INDEX('TAB input'!L$233:L$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E175)=0, L177, INDEX('TAB input'!M$233:M$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E175)=0, M177, INDEX('TAB input'!N$233:N$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E175)=0, N177, INDEX('TAB input'!O$233:O$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E175)=0, O177, INDEX('TAB input'!P$233:P$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E175)=0, P177, INDEX('TAB input'!Q$233:Q$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E175)=0, Q177, INDEX('TAB input'!R$233:R$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E175)=0, R177, INDEX('TAB input'!S$233:S$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E175)=0, S177, INDEX('TAB input'!T$233:T$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E175)=0, T177, INDEX('TAB input'!U$233:U$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E175)=0, U177, INDEX('TAB input'!V$233:V$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E175)=0, V177, INDEX('TAB input'!W$233:W$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E175)=0, W177, INDEX('TAB input'!X$233:X$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E175)=0, X177, INDEX('TAB input'!Y$233:Y$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E175)=0, Y177, INDEX('TAB input'!Z$233:Z$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E175)=0, Z177, INDEX('TAB input'!AA$233:AA$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E175)=0, AA177, INDEX('TAB input'!AB$233:AB$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E175)=0, AB177, INDEX('TAB input'!AC$233:AC$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E175)=0, AC177, INDEX('TAB input'!AD$233:AD$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E175)=0, AD177, INDEX('TAB input'!AE$233:AE$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E175)=0, AE177, INDEX('TAB input'!AF$233:AF$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E175)=0, AF177, INDEX('TAB input'!AG$233:AG$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E175)=0, AG177, INDEX('TAB input'!AH$233:AH$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E175)=0, AH177, INDEX('TAB input'!AI$233:AI$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E175)=0, AI177, INDEX('TAB input'!AJ$233:AJ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E175)=0, AJ177, INDEX('TAB input'!AK$233:AK$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E175)=0, AK177, INDEX('TAB input'!AL$233:AL$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E175)=0, AL177, INDEX('TAB input'!AM$233:AM$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E175)=0, AM177, INDEX('TAB input'!AN$233:AN$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E175)=0, AN177, INDEX('TAB input'!AO$233:AO$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E175)=0, AO177, INDEX('TAB input'!AP$233:AP$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E175)=0, AP177, INDEX('TAB input'!AQ$233:AQ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E175)=0, AQ177, INDEX('TAB input'!AR$233:AR$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E175)=0, AR177, INDEX('TAB input'!AS$233:AS$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E175)=0, AS177, INDEX('TAB input'!AT$233:AT$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E175)=0, AT177, INDEX('TAB input'!AU$233:AU$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E175)=0, AU177, INDEX('TAB input'!AV$233:AV$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E175)=0, AV177, INDEX('TAB input'!AW$233:AW$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E175)=0, AW177, INDEX('TAB input'!AX$233:AX$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E175)=0, AX177, INDEX('TAB input'!AY$233:AY$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E175)=0, AY177, INDEX('TAB input'!AZ$233:AZ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E175)=0, AZ177, INDEX('TAB input'!BA$233:BA$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E175)=0, BA177, INDEX('TAB input'!BB$233:BB$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E175)=0, BB177, INDEX('TAB input'!BC$233:BC$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E175)=0, BC177, INDEX('TAB input'!BD$233:BD$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E175)=0, BD177, INDEX('TAB input'!BE$233:BE$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E175)=0, BE177, INDEX('TAB input'!BF$233:BF$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E175)=0, BF177, INDEX('TAB input'!BG$233:BG$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E175)=0, BG177, INDEX('TAB input'!BH$233:BH$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E175)=0, BH177, INDEX('TAB input'!BI$233:BI$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E175)=0, BI177, INDEX('TAB input'!BJ$233:BJ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E175)=0, BJ177, INDEX('TAB input'!BK$233:BK$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E175)=0, BK177, INDEX('TAB input'!BL$233:BL$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E175)=0, BL177, INDEX('TAB input'!BM$233:BM$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E175)=0, BM177, INDEX('TAB input'!BN$233:BN$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E175)=0, BN177, INDEX('TAB input'!BO$233:BO$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E175)=0, BO177, INDEX('TAB input'!BP$233:BP$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E175)=0, BP177, INDEX('TAB input'!BQ$233:BQ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E175)=0, BQ177, INDEX('TAB input'!BR$233:BR$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E175)=0, BR177, INDEX('TAB input'!BS$233:BS$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E175)=0, BS177, INDEX('TAB input'!BT$233:BT$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E175)=0, BT177, INDEX('TAB input'!BU$233:BU$282, $E175))","v":"n/a"}]
[null,null,null,null,{"$f":"E187+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E188)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>J$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:I188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>I$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:I188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:I188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>K$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:J188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>J$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:J188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:J188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>L$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:K188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>K$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:K188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:K188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>M$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:L188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>L$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:L188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:L188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>N$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:M188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>M$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:M188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:M188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>O$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:N188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>N$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:N188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:N188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>P$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:O188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>O$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:O188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:O188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Q$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:P188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>P$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:P188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:P188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>R$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Q188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Q$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Q188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Q188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>S$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:R188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>R$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:R188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:R188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>T$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:S188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>S$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:S188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:S188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>U$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:T188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>T$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:T188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:T188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>V$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:U188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>U$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:U188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:U188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>W$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:V188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>V$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:V188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:V188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>X$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:W188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>W$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:W188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:W188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Y$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:X188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>X$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:X188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:X188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Z$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Y188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Y$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Y188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Y188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Z188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Z$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Z188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Z188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AN188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AP$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AO188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AO$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AO188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AO188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AQ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AP188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AP$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AP188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AP188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AR$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AQ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AS$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AR188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AR$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AR188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AR188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AT$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AS188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AS$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AS188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AS188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AU$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AT188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AT$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AT188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AT188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AV$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AU188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AU$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AU188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AU188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AW$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AV188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AV$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AV188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AV188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AX$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AW188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AW$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AW188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AW188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AY$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AX188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AX$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AX188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AX188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AZ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AY188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AY$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AY188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AY188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AZ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BN188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BP$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BO188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BO$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BO188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BO188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BQ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BP188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BP$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BP188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BP188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BR$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BQ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BS$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BR188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BR$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BR188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BR188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BT$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BS188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BS$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BS188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BS188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BU$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BT188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BT$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BT188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BT188))))","v":0}]
[null,null,null,null,{"$f":"E175+1","v":8},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E203)","v":8.214135038230669},{"$f":"INDEX('TAB input'!H$18:H$67, $E203)-INDEX('TAB input'!H$72:H$121, $E203)-INDEX('TAB input'!H$126:H$175, $E203)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E203)-INDEX('TAB input'!I$72:I$121, $E203)-INDEX('TAB input'!I$126:I$175, $E203)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E203)-INDEX('TAB input'!J$72:J$121, $E203)-INDEX('TAB input'!J$126:J$175, $E203)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E203)-INDEX('TAB input'!K$72:K$121, $E203)-INDEX('TAB input'!K$126:K$175, $E203)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E203)-INDEX('TAB input'!L$72:L$121, $E203)-INDEX('TAB input'!L$126:L$175, $E203)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E203)-INDEX('TAB input'!M$72:M$121, $E203)-INDEX('TAB input'!M$126:M$175, $E203)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E203)-INDEX('TAB input'!N$72:N$121, $E203)-INDEX('TAB input'!N$126:N$175, $E203)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E203)-INDEX('TAB input'!O$72:O$121, $E203)-INDEX('TAB input'!O$126:O$175, $E203)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E203)-INDEX('TAB input'!P$72:P$121, $E203)-INDEX('TAB input'!P$126:P$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E203)-INDEX('TAB input'!Q$72:Q$121, $E203)-INDEX('TAB input'!Q$126:Q$175, $E203)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E203)-INDEX('TAB input'!R$72:R$121, $E203)-INDEX('TAB input'!R$126:R$175, $E203)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E203)-INDEX('TAB input'!S$72:S$121, $E203)-INDEX('TAB input'!S$126:S$175, $E203)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E203)-INDEX('TAB input'!T$72:T$121, $E203)-INDEX('TAB input'!T$126:T$175, $E203)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E203)-INDEX('TAB input'!U$72:U$121, $E203)-INDEX('TAB input'!U$126:U$175, $E203)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E203)-INDEX('TAB input'!V$72:V$121, $E203)-INDEX('TAB input'!V$126:V$175, $E203)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E203)-INDEX('TAB input'!W$72:W$121, $E203)-INDEX('TAB input'!W$126:W$175, $E203)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E203)-INDEX('TAB input'!X$72:X$121, $E203)-INDEX('TAB input'!X$126:X$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E203)-INDEX('TAB input'!Y$72:Y$121, $E203)-INDEX('TAB input'!Y$126:Y$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E203)-INDEX('TAB input'!Z$72:Z$121, $E203)-INDEX('TAB input'!Z$126:Z$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E203)-INDEX('TAB input'!AA$72:AA$121, $E203)-INDEX('TAB input'!AA$126:AA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E203)-INDEX('TAB input'!AB$72:AB$121, $E203)-INDEX('TAB input'!AB$126:AB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E203)-INDEX('TAB input'!AC$72:AC$121, $E203)-INDEX('TAB input'!AC$126:AC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E203)-INDEX('TAB input'!AD$72:AD$121, $E203)-INDEX('TAB input'!AD$126:AD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E203)-INDEX('TAB input'!AE$72:AE$121, $E203)-INDEX('TAB input'!AE$126:AE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E203)-INDEX('TAB input'!AF$72:AF$121, $E203)-INDEX('TAB input'!AF$126:AF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E203)-INDEX('TAB input'!AG$72:AG$121, $E203)-INDEX('TAB input'!AG$126:AG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E203)-INDEX('TAB input'!AH$72:AH$121, $E203)-INDEX('TAB input'!AH$126:AH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E203)-INDEX('TAB input'!AI$72:AI$121, $E203)-INDEX('TAB input'!AI$126:AI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E203)-INDEX('TAB input'!AJ$72:AJ$121, $E203)-INDEX('TAB input'!AJ$126:AJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E203)-INDEX('TAB input'!AK$72:AK$121, $E203)-INDEX('TAB input'!AK$126:AK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E203)-INDEX('TAB input'!AL$72:AL$121, $E203)-INDEX('TAB input'!AL$126:AL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E203)-INDEX('TAB input'!AM$72:AM$121, $E203)-INDEX('TAB input'!AM$126:AM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E203)-INDEX('TAB input'!AN$72:AN$121, $E203)-INDEX('TAB input'!AN$126:AN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E203)-INDEX('TAB input'!AO$72:AO$121, $E203)-INDEX('TAB input'!AO$126:AO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E203)-INDEX('TAB input'!AP$72:AP$121, $E203)-INDEX('TAB input'!AP$126:AP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E203)-INDEX('TAB input'!AQ$72:AQ$121, $E203)-INDEX('TAB input'!AQ$126:AQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E203)-INDEX('TAB input'!AR$72:AR$121, $E203)-INDEX('TAB input'!AR$126:AR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E203)-INDEX('TAB input'!AS$72:AS$121, $E203)-INDEX('TAB input'!AS$126:AS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E203)-INDEX('TAB input'!AT$72:AT$121, $E203)-INDEX('TAB input'!AT$126:AT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E203)-INDEX('TAB input'!AU$72:AU$121, $E203)-INDEX('TAB input'!AU$126:AU$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E203)-INDEX('TAB input'!AV$72:AV$121, $E203)-INDEX('TAB input'!AV$126:AV$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E203)-INDEX('TAB input'!AW$72:AW$121, $E203)-INDEX('TAB input'!AW$126:AW$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E203)-INDEX('TAB input'!AX$72:AX$121, $E203)-INDEX('TAB input'!AX$126:AX$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E203)-INDEX('TAB input'!AY$72:AY$121, $E203)-INDEX('TAB input'!AY$126:AY$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E203)-INDEX('TAB input'!AZ$72:AZ$121, $E203)-INDEX('TAB input'!AZ$126:AZ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E203)-INDEX('TAB input'!BA$72:BA$121, $E203)-INDEX('TAB input'!BA$126:BA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E203)-INDEX('TAB input'!BB$72:BB$121, $E203)-INDEX('TAB input'!BB$126:BB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E203)-INDEX('TAB input'!BC$72:BC$121, $E203)-INDEX('TAB input'!BC$126:BC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E203)-INDEX('TAB input'!BD$72:BD$121, $E203)-INDEX('TAB input'!BD$126:BD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E203)-INDEX('TAB input'!BE$72:BE$121, $E203)-INDEX('TAB input'!BE$126:BE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E203)-INDEX('TAB input'!BF$72:BF$121, $E203)-INDEX('TAB input'!BF$126:BF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E203)-INDEX('TAB input'!BG$72:BG$121, $E203)-INDEX('TAB input'!BG$126:BG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E203)-INDEX('TAB input'!BH$72:BH$121, $E203)-INDEX('TAB input'!BH$126:BH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E203)-INDEX('TAB input'!BI$72:BI$121, $E203)-INDEX('TAB input'!BI$126:BI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E203)-INDEX('TAB input'!BJ$72:BJ$121, $E203)-INDEX('TAB input'!BJ$126:BJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E203)-INDEX('TAB input'!BK$72:BK$121, $E203)-INDEX('TAB input'!BK$126:BK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E203)-INDEX('TAB input'!BL$72:BL$121, $E203)-INDEX('TAB input'!BL$126:BL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E203)-INDEX('TAB input'!BM$72:BM$121, $E203)-INDEX('TAB input'!BM$126:BM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E203)-INDEX('TAB input'!BN$72:BN$121, $E203)-INDEX('TAB input'!BN$126:BN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E203)-INDEX('TAB input'!BO$72:BO$121, $E203)-INDEX('TAB input'!BO$126:BO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E203)-INDEX('TAB input'!BP$72:BP$121, $E203)-INDEX('TAB input'!BP$126:BP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E203)-INDEX('TAB input'!BQ$72:BQ$121, $E203)-INDEX('TAB input'!BQ$126:BQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E203)-INDEX('TAB input'!BR$72:BR$121, $E203)-INDEX('TAB input'!BR$126:BR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E203)-INDEX('TAB input'!BS$72:BS$121, $E203)-INDEX('TAB input'!BS$126:BS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E203)-INDEX('TAB input'!BT$72:BT$121, $E203)-INDEX('TAB input'!BT$126:BT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E203)-INDEX('TAB input'!BU$72:BU$121, $E203)-INDEX('TAB input'!BU$126:BU$175, $E203)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>H$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:G214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>G$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:G214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:G214))))","v":2.4910713025094444},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>I$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:H214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>H$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:H214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:H214))))","v":2.4910713025094444},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>J$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:I214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>I$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:I214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:I214))))","v":2.4910713025094444},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>K$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:J214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>J$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:J214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:J214))))","v":0.74092113070233623},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>K$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:K214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:L214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:M214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:N214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:O214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:P214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:R214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:S214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:T214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:U214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:V214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:W214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:X214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))))","v":0}]
[null,null,null,null,{"$f":"E218+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E219)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>M$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:L219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>L$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:L219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:L219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>N$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:M219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>M$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:M219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:M219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>O$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:N219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>N$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:N219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:N219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>P$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:O219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>O$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:O219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:O219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Q$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:P219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>P$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:P219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:P219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>R$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Q219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Q$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Q219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Q219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>S$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:R219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>R$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:R219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:R219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>T$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:S219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>S$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:S219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:S219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>U$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:T219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>T$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:T219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:T219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>V$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:U219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>U$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:U219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:U219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>W$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:V219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>V$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:V219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:V219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>X$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:W219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>W$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:W219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:W219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Y$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:X219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>X$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:X219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:X219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Z$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Y219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Y$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Y219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Y219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Z219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Z$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Z219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Z219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AN219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AP$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AO219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AO$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AO219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AO219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AQ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AP219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AP$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AP219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AP219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AR$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AQ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AS$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AR219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AR$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AR219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AR219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AT$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AS219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AS$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AS219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AS219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AU$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AT219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AT$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AT219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AT219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AV$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AU219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AU$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AU219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AU219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AW$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AV219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AV$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AV219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AV219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AX$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AW219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AW$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AW219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AW219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AY$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AX219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AX$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AX219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AX219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AZ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AY219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AY$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AY219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AY219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AZ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BN219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BP$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BO219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BO$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BO219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BO219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BQ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BP219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BP$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BP219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BP219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BR$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BQ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BS$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BR219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BR$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BR219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BR219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BT$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BS219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BS$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BS219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BS219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BU$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BT219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BT$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BT219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BT219))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E231)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E231)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E231)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E231)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E231)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E231)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E231)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E231)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E231)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E231)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E231)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E231)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E231)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E231)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E231)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E231)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E231)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E231)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E231)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E231)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E231)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E231)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E231)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E231)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E231)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E231)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E231)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E231)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E231)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E231)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E231)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E231)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E243)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>I$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:H250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>H$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:H250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:H250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>J$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:I250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>I$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:I250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:I250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>K$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:J250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>J$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:J250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:J250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>L$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:K250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>K$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:K250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:K250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>M$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:L250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>L$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:L250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:L250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>N$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:M250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>M$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:M250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:M250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>O$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:N250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>N$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:N250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:N250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>P$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:O250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>O$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:O250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:O250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Q$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:P250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>P$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:P250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:P250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>R$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Q250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Q$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Q250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Q250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>S$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:R250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>R$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:R250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:R250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>T$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:S250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>S$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:S250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:S250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>U$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:T250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>T$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:T250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:T250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>V$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:U250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>U$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:U250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:U250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>W$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:V250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>V$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:V250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:V250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>X$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:W250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>W$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:W250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:W250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Y$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:X250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>X$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:X250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:X250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Z$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Y250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Y$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Y250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Y250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Z250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Z$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Z250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Z250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AN250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AO250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AO250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AO250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AP250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AP250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AP250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AR250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AR250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AR250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AS250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AS250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AS250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AT250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AT250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AT250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AU250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AU250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AU250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AV250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AV250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AV250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AW250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AW250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AW250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AX250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AX250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AX250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AY250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AY250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AY250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BN250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BO250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BO250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BO250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BP250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BP250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BP250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BR250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BR250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BR250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BS250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BS250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BS250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BT250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BT250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BT250))))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E274)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>L$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:K281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>K$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:K281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:K281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>M$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:L281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>L$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:L281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:L281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>N$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:M281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>M$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:M281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:M281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>O$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:N281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>N$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:N281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:N281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>P$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:O281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>O$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:O281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:O281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Q$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:P281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>P$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:P281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:P281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>R$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Q281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Q$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Q281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Q281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>S$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:R281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>R$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:R281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:R281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>T$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:S281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>S$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:S281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:S281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>U$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:T281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>T$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:T281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:T281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>V$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:U281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>U$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:U281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:U281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>W$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:V281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>V$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:V281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:V281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>X$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:W281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>W$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:W281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:W281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Y$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:X281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>X$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:X281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:X281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Z$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Y281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Y$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Y281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Y281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Z281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Z$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Z281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Z281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AN281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AP$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AO281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AO$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AO281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AO281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AQ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AP281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AP$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AP281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AP281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AR$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AQ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AS$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AR281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AR$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AR281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AR281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AT$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AS281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AS$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AS281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AS281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AU$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AT281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AT$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AT281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AT281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AV$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AU281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AU$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AU281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AU281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AW$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AV281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AV$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AV281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AV281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AX$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AW281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AW$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AW281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AW281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AY$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AX281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AX$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AX281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AX281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AZ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AY281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AY$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AY281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AY281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AZ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BN281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BP$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BO281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BO$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BO281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BO281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BQ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BP281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BP$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BP281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BP281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BR$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BQ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BS$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BR281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BR$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BR281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BR281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BT$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BS281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BS$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BS281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BS281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BU$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BT281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BT$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BT281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BT281))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E287)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E287)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E287)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E287)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E287)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E287)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E287)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E287)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E287)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E287)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E287)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E287)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E287)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E287)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E287)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E287)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F286&\" - tax depreciation\"","v":"FY14 ORAB Information & Communication Technology - tax depreciation"},null,{"$f":"SUM(H298:H311)+H290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN298:AN311)+AN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT298:BT311)+BT290","v":0},{"$f":"SUM(BU298:BU311)+BU290","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E315)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E315)=\"\", G323, INDEX('TAB input'!H$446:H$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E315)=\"\", H323, INDEX('TAB input'!I$446:I$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E315)=\"\", I323, INDEX('TAB input'!J$446:J$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E315)=\"\", J323, INDEX('TAB input'!K$446:K$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E315)=\"\", K323, INDEX('TAB input'!L$446:L$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E315)=\"\", L323, INDEX('TAB input'!M$446:M$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E315)=\"\", M323, INDEX('TAB input'!N$446:N$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E315)=\"\", N323, INDEX('TAB input'!O$446:O$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E315)=\"\", O323, INDEX('TAB input'!P$446:P$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E315)=\"\", P323, INDEX('TAB input'!Q$446:Q$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E315)=\"\", Q323, INDEX('TAB input'!R$446:R$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E315)=\"\", R323, INDEX('TAB input'!S$446:S$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E315)=\"\", S323, INDEX('TAB input'!T$446:T$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E315)=\"\", T323, INDEX('TAB input'!U$446:U$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E315)=\"\", U323, INDEX('TAB input'!V$446:V$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E315)=\"\", V323, INDEX('TAB input'!W$446:W$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E315)=\"\", W323, INDEX('TAB input'!X$446:X$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E315)=\"\", X323, INDEX('TAB input'!Y$446:Y$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E315)=\"\", Y323, INDEX('TAB input'!Z$446:Z$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E315)=\"\", Z323, INDEX('TAB input'!AA$446:AA$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E315)=\"\", AA323, INDEX('TAB input'!AB$446:AB$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E315)=\"\", AB323, INDEX('TAB input'!AC$446:AC$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E315)=\"\", AC323, INDEX('TAB input'!AD$446:AD$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E315)=\"\", AD323, INDEX('TAB input'!AE$446:AE$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E315)=\"\", AE323, INDEX('TAB input'!AF$446:AF$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E315)=\"\", AF323, INDEX('TAB input'!AG$446:AG$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E315)=\"\", AG323, INDEX('TAB input'!AH$446:AH$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E315)=\"\", AH323, INDEX('TAB input'!AI$446:AI$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E315)=\"\", AI323, INDEX('TAB input'!AJ$446:AJ$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E315)=\"\", AJ323, INDEX('TAB input'!AK$446:AK$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E315)=\"\", AK323, INDEX('TAB input'!AL$446:AL$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E315)=\"\", AL323, INDEX('TAB input'!AM$446:AM$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E315)=\"\", AM323, INDEX('TAB input'!AN$446:AN$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E315)=\"\", AN323, INDEX('TAB input'!AO$446:AO$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E315)=\"\", AO323, INDEX('TAB input'!AP$446:AP$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E315)=\"\", AP323, INDEX('TAB input'!AQ$446:AQ$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E315)=\"\", AQ323, INDEX('TAB input'!AR$446:AR$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E315)=\"\", AR323, INDEX('TAB input'!AS$446:AS$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E315)=\"\", AS323, INDEX('TAB input'!AT$446:AT$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E315)=\"\", AT323, INDEX('TAB input'!AU$446:AU$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E315)=\"\", AU323, INDEX('TAB input'!AV$446:AV$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E315)=\"\", AV323, INDEX('TAB input'!AW$446:AW$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E315)=\"\", AW323, INDEX('TAB input'!AX$446:AX$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E315)=\"\", AX323, INDEX('TAB input'!AY$446:AY$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E315)=\"\", AY323, INDEX('TAB input'!AZ$446:AZ$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E315)=\"\", AZ323, INDEX('TAB input'!BA$446:BA$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E315)=\"\", BA323, INDEX('TAB input'!BB$446:BB$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E315)=\"\", BB323, INDEX('TAB input'!BC$446:BC$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E315)=\"\", BC323, INDEX('TAB input'!BD$446:BD$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E315)=\"\", BD323, INDEX('TAB input'!BE$446:BE$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E315)=\"\", BE323, INDEX('TAB input'!BF$446:BF$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E315)=\"\", BF323, INDEX('TAB input'!BG$446:BG$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E315)=\"\", BG323, INDEX('TAB input'!BH$446:BH$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E315)=\"\", BH323, INDEX('TAB input'!BI$446:BI$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E315)=\"\", BI323, INDEX('TAB input'!BJ$446:BJ$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E315)=\"\", BJ323, INDEX('TAB input'!BK$446:BK$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E315)=\"\", BK323, INDEX('TAB input'!BL$446:BL$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E315)=\"\", BL323, INDEX('TAB input'!BM$446:BM$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E315)=\"\", BM323, INDEX('TAB input'!BN$446:BN$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E315)=\"\", BN323, INDEX('TAB input'!BO$446:BO$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E315)=\"\", BO323, INDEX('TAB input'!BP$446:BP$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E315)=\"\", BP323, INDEX('TAB input'!BQ$446:BQ$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E315)=\"\", BQ323, INDEX('TAB input'!BR$446:BR$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E315)=\"\", BR323, INDEX('TAB input'!BS$446:BS$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E315)=\"\", BS323, INDEX('TAB input'!BT$446:BT$495, $E315))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E315)=\"\", BT323, INDEX('TAB input'!BU$446:BU$495, $E315))","v":"SL"}]
[null,null,null,null,{"$f":"E327+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E328)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>J$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:I328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>I$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:I328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:I328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>K$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:J328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>J$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:J328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:J328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>L$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:K328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>K$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:K328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:K328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>M$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:L328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>L$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:L328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:L328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>N$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>M$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:M328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>O$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>N$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:N328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>P$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>O$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:O328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Q$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>P$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:P328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>R$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Q$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>S$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>R$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:R328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>T$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>S$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:S328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>U$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>T$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:T328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>V$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>U$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:U328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>W$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>V$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:V328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>X$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>W$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:W328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Y$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>X$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:X328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Z$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Y$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Z$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AV$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AU$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AW$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AV$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AX$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AW$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AY$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AX$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AZ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AY$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AZ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>H$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:G354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>G$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:G354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:G354))))","v":10.246660632451499},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>I$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:H354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>H$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:H354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:H354))))","v":10.246660632451499},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>J$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:I354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>I$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:I354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:I354))))","v":0.82262501897264073},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>K$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:J354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>J$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:J354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:J354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>L$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:K354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>K$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:K354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:K354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>M$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:L354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>L$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:L354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:L354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>N$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:M354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>M$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:M354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:M354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>O$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:N354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>N$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:N354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:N354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>P$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:O354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>O$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:O354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:O354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Q$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:P354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>P$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:P354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:P354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>R$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Q354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Q$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Q354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Q354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>S$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:R354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>R$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:R354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:R354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>T$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:S354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>S$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:S354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:S354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>U$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:T354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>T$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:T354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:T354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>V$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:U354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>U$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:U354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:U354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>W$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:V354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>V$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:V354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:V354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>X$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:W354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>W$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:W354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:W354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Y$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:X354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>X$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:X354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:X354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Z$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Y354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Y$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Y354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Y354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Z354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Z$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Z354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Z354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AN354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AP$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AO354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AO$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AO354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AO354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AQ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AP354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AP$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AP354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AP354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AR$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AQ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AS$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AR354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AR$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AR354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AR354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AT$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AS354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AS$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AS354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AS354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AU$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AT354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AT$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AT354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AT354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AV$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AU354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AU$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AU354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AU354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AW$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AV354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AV$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AV354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AV354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AX$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AW354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AW$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AW354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AW354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AY$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AX354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AX$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AX354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AX354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AZ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AY354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AY$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AY354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AY354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AZ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BN354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BP$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BO354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BO$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BO354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BO354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BQ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BP354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BP$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BP354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BP354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BR$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BQ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BS$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BR354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BR$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BR354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BR354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BT$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BS354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BS$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BS354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BS354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BU$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BT354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BT$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BT354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BT354))))","v":0}]
[null,null,null,null,{"$f":"E358+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E359)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>M$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:L359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>L$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:L359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:L359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>N$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:M359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>M$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:M359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:M359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>O$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:N359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>N$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:N359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:N359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>P$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:O359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>O$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:O359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:O359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Q$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:P359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>P$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:P359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:P359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>R$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Q359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Q$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Q359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Q359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>S$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:R359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>R$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:R359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:R359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>T$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:S359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>S$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:S359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:S359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>U$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:T359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>T$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:T359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:T359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>V$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:U359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>U$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:U359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:U359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>W$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:V359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>V$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:V359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:V359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>X$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:W359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>W$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:W359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:W359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Y$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:X359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>X$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:X359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:X359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Z$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Y359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Y$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Y359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Y359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Z359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Z$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Z359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Z359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AN359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AP$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AO359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AO$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AO359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AO359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AQ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AP359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AP$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AP359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AP359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AR$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AQ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AS$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AR359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AR$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AR359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AR359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AT$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AS359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AS$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AS359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AS359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AU$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AT359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AT$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AT359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AT359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AV$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AU359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AU$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AU359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AU359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AW$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AV359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AV$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AV359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AV359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AX$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AW359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AW$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AW359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AW359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AY$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AX359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AX$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AX359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AX359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AZ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AY359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AY$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AY359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AY359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AZ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BN359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BP$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BO359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BO$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BO359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BO359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BQ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BP359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BP$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BP359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BP359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BR$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BQ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BS$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BR359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BR$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BR359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BR359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BT$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BS359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BS$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BS359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BS359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BU$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BT359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BT$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BT359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BT359))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E371","v":"Asset class 14"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E371, 'TAB input'!$D$18:$D$67, 0))","v":"FY14 ORAB Buildings"}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E371)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E371)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E371)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E371)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E371)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E371)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E371)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E371)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E371)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E371)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E371)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E371)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E371)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E371)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E371)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E371)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E383)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>I$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:H390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>H$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:H390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:H390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>J$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:I390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>I$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:I390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:I390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>K$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:J390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>J$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:J390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:J390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>L$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:K390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>K$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:K390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:K390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>M$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:L390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>L$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:L390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:L390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>N$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:M390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>M$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:M390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:M390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>O$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:N390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>N$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:N390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:N390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>P$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:O390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>O$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:O390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:O390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Q$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:P390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>P$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:P390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:P390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>R$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Q390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Q$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Q390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Q390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>S$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:R390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>R$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:R390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:R390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>T$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:S390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>S$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:S390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:S390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>U$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:T390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>T$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:T390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:T390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>V$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:U390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>U$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:U390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:U390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>W$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:V390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>V$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:V390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:V390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>X$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:W390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>W$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:W390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:W390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Y$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:X390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>X$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:X390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:X390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Z$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Y390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Y$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Y390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Y390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Z390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Z$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Z390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Z390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AN390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AP$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AO390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AO$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AO390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AO390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AQ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AP390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AP$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AP390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AP390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AR$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AQ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AS$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AR390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AR$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AR390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AR390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AT$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AS390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AS$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AS390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AS390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AU$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AT390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AT$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AT390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AT390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AV$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AU390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AU$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AU390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AU390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AW$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AV390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AV$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AV390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AV390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AX$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AW390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AW$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AW390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AW390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AY$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AX390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AX$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AX390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AX390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AZ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AY390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AY$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AY390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AY390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AZ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BN390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BP$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BO390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BO$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BO390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BO390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BQ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BP390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BP$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BP390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BP390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BR$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BQ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BS$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BR390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BR$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BR390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BR390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BT$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BS390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BS$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BS390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BS390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BU$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BT390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BT$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BT390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BT390))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E399)=0, G401, INDEX('TAB input'!H$233:H$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E399)=0, H401, INDEX('TAB input'!I$233:I$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E399)=0, I401, INDEX('TAB input'!J$233:J$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E399)=0, J401, INDEX('TAB input'!K$233:K$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E399)=0, K401, INDEX('TAB input'!L$233:L$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E399)=0, L401, INDEX('TAB input'!M$233:M$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E399)=0, M401, INDEX('TAB input'!N$233:N$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E399)=0, N401, INDEX('TAB input'!O$233:O$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E399)=0, O401, INDEX('TAB input'!P$233:P$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E399)=0, P401, INDEX('TAB input'!Q$233:Q$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E399)=0, Q401, INDEX('TAB input'!R$233:R$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E399)=0, R401, INDEX('TAB input'!S$233:S$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E399)=0, S401, INDEX('TAB input'!T$233:T$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E399)=0, T401, INDEX('TAB input'!U$233:U$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E399)=0, U401, INDEX('TAB input'!V$233:V$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E399)=0, V401, INDEX('TAB input'!W$233:W$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E399)=0, W401, INDEX('TAB input'!X$233:X$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E399)=0, X401, INDEX('TAB input'!Y$233:Y$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E399)=0, Y401, INDEX('TAB input'!Z$233:Z$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E399)=0, Z401, INDEX('TAB input'!AA$233:AA$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E399)=0, AA401, INDEX('TAB input'!AB$233:AB$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E399)=0, AB401, INDEX('TAB input'!AC$233:AC$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E399)=0, AC401, INDEX('TAB input'!AD$233:AD$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E399)=0, AD401, INDEX('TAB input'!AE$233:AE$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E399)=0, AE401, INDEX('TAB input'!AF$233:AF$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E399)=0, AF401, INDEX('TAB input'!AG$233:AG$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E399)=0, AG401, INDEX('TAB input'!AH$233:AH$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E399)=0, AH401, INDEX('TAB input'!AI$233:AI$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E399)=0, AI401, INDEX('TAB input'!AJ$233:AJ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E399)=0, AJ401, INDEX('TAB input'!AK$233:AK$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E399)=0, AK401, INDEX('TAB input'!AL$233:AL$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E399)=0, AL401, INDEX('TAB input'!AM$233:AM$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E399)=0, AM401, INDEX('TAB input'!AN$233:AN$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E399)=0, AN401, INDEX('TAB input'!AO$233:AO$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E399)=0, AO401, INDEX('TAB input'!AP$233:AP$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E399)=0, AP401, INDEX('TAB input'!AQ$233:AQ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E399)=0, AQ401, INDEX('TAB input'!AR$233:AR$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E399)=0, AR401, INDEX('TAB input'!AS$233:AS$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E399)=0, AS401, INDEX('TAB input'!AT$233:AT$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E399)=0, AT401, INDEX('TAB input'!AU$233:AU$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E399)=0, AU401, INDEX('TAB input'!AV$233:AV$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E399)=0, AV401, INDEX('TAB input'!AW$233:AW$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E399)=0, AW401, INDEX('TAB input'!AX$233:AX$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E399)=0, AX401, INDEX('TAB input'!AY$233:AY$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E399)=0, AY401, INDEX('TAB input'!AZ$233:AZ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E399)=0, AZ401, INDEX('TAB input'!BA$233:BA$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E399)=0, BA401, INDEX('TAB input'!BB$233:BB$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E399)=0, BB401, INDEX('TAB input'!BC$233:BC$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E399)=0, BC401, INDEX('TAB input'!BD$233:BD$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E399)=0, BD401, INDEX('TAB input'!BE$233:BE$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E399)=0, BE401, INDEX('TAB input'!BF$233:BF$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E399)=0, BF401, INDEX('TAB input'!BG$233:BG$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E399)=0, BG401, INDEX('TAB input'!BH$233:BH$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E399)=0, BH401, INDEX('TAB input'!BI$233:BI$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E399)=0, BI401, INDEX('TAB input'!BJ$233:BJ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E399)=0, BJ401, INDEX('TAB input'!BK$233:BK$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E399)=0, BK401, INDEX('TAB input'!BL$233:BL$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E399)=0, BL401, INDEX('TAB input'!BM$233:BM$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E399)=0, BM401, INDEX('TAB input'!BN$233:BN$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E399)=0, BN401, INDEX('TAB input'!BO$233:BO$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E399)=0, BO401, INDEX('TAB input'!BP$233:BP$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E399)=0, BP401, INDEX('TAB input'!BQ$233:BQ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E399)=0, BQ401, INDEX('TAB input'!BR$233:BR$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E399)=0, BR401, INDEX('TAB input'!BS$233:BS$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E399)=0, BS401, INDEX('TAB input'!BT$233:BT$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E399)=0, BT401, INDEX('TAB input'!BU$233:BU$282, $E399))","v":"n/a"}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E427)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E427)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E427)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E427)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E427)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E427)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E427)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E427)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E427)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E427)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E427)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E427)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E427)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E427)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E427)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E427)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E441)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>K$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:J448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>J$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:J448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:J448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>L$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:K448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>K$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:K448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:K448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>M$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:L448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>L$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:L448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:L448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>N$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:M448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>M$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:M448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:M448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>O$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:N448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>N$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:N448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:N448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>P$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:O448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>O$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:O448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:O448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Q$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:P448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>P$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:P448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:P448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>R$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Q448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Q$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Q448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Q448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>S$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:R448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>R$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:R448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:R448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>T$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:S448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>S$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:S448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:S448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>U$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:T448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>T$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:T448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:T448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>V$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:U448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>U$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:U448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:U448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>W$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:V448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>V$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:V448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:V448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>X$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:W448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>W$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:W448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:W448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Y$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:X448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>X$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:X448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:X448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Z$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Y448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Y$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Y448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Y448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Z448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Z$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Z448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Z448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AN448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AP$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AO448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AO$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AO448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AO448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AQ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AP448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AP$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AP448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AP448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AR$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AQ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AS$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AR448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AR$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AR448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AR448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AT$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AS448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AS$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AS448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AS448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AU$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AT448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AT$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AT448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AT448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AV$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AU448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AU$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AU448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AU448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AW$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AV448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AV$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AV448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AV448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AX$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AW448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AW$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AW448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AW448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AY$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AX448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AX$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AX448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AX448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AZ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AY448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AY$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AY448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AY448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AZ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BN448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BP$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BO448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BO$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BO448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BO448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BQ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BP448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BP$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BP448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BP448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BR$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BQ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BS$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BR448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BR$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BR448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BR448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BT$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BS448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BS$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BS448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BS448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BU$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BT448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BT$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BT448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BT448))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E455)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E455)=\"\", G463, INDEX('TAB input'!H$446:H$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E455)=\"\", H463, INDEX('TAB input'!I$446:I$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E455)=\"\", I463, INDEX('TAB input'!J$446:J$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E455)=\"\", J463, INDEX('TAB input'!K$446:K$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E455)=\"\", K463, INDEX('TAB input'!L$446:L$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E455)=\"\", L463, INDEX('TAB input'!M$446:M$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E455)=\"\", M463, INDEX('TAB input'!N$446:N$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E455)=\"\", N463, INDEX('TAB input'!O$446:O$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E455)=\"\", O463, INDEX('TAB input'!P$446:P$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E455)=\"\", P463, INDEX('TAB input'!Q$446:Q$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E455)=\"\", Q463, INDEX('TAB input'!R$446:R$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E455)=\"\", R463, INDEX('TAB input'!S$446:S$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E455)=\"\", S463, INDEX('TAB input'!T$446:T$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E455)=\"\", T463, INDEX('TAB input'!U$446:U$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E455)=\"\", U463, INDEX('TAB input'!V$446:V$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E455)=\"\", V463, INDEX('TAB input'!W$446:W$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E455)=\"\", W463, INDEX('TAB input'!X$446:X$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E455)=\"\", X463, INDEX('TAB input'!Y$446:Y$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E455)=\"\", Y463, INDEX('TAB input'!Z$446:Z$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E455)=\"\", Z463, INDEX('TAB input'!AA$446:AA$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E455)=\"\", AA463, INDEX('TAB input'!AB$446:AB$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E455)=\"\", AB463, INDEX('TAB input'!AC$446:AC$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E455)=\"\", AC463, INDEX('TAB input'!AD$446:AD$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E455)=\"\", AD463, INDEX('TAB input'!AE$446:AE$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E455)=\"\", AE463, INDEX('TAB input'!AF$446:AF$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E455)=\"\", AF463, INDEX('TAB input'!AG$446:AG$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E455)=\"\", AG463, INDEX('TAB input'!AH$446:AH$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E455)=\"\", AH463, INDEX('TAB input'!AI$446:AI$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E455)=\"\", AI463, INDEX('TAB input'!AJ$446:AJ$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E455)=\"\", AJ463, INDEX('TAB input'!AK$446:AK$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E455)=\"\", AK463, INDEX('TAB input'!AL$446:AL$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E455)=\"\", AL463, INDEX('TAB input'!AM$446:AM$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E455)=\"\", AM463, INDEX('TAB input'!AN$446:AN$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E455)=\"\", AN463, INDEX('TAB input'!AO$446:AO$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E455)=\"\", AO463, INDEX('TAB input'!AP$446:AP$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E455)=\"\", AP463, INDEX('TAB input'!AQ$446:AQ$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E455)=\"\", AQ463, INDEX('TAB input'!AR$446:AR$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E455)=\"\", AR463, INDEX('TAB input'!AS$446:AS$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E455)=\"\", AS463, INDEX('TAB input'!AT$446:AT$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E455)=\"\", AT463, INDEX('TAB input'!AU$446:AU$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E455)=\"\", AU463, INDEX('TAB input'!AV$446:AV$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E455)=\"\", AV463, INDEX('TAB input'!AW$446:AW$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E455)=\"\", AW463, INDEX('TAB input'!AX$446:AX$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E455)=\"\", AX463, INDEX('TAB input'!AY$446:AY$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E455)=\"\", AY463, INDEX('TAB input'!AZ$446:AZ$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E455)=\"\", AZ463, INDEX('TAB input'!BA$446:BA$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E455)=\"\", BA463, INDEX('TAB input'!BB$446:BB$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E455)=\"\", BB463, INDEX('TAB input'!BC$446:BC$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E455)=\"\", BC463, INDEX('TAB input'!BD$446:BD$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E455)=\"\", BD463, INDEX('TAB input'!BE$446:BE$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E455)=\"\", BE463, INDEX('TAB input'!BF$446:BF$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E455)=\"\", BF463, INDEX('TAB input'!BG$446:BG$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E455)=\"\", BG463, INDEX('TAB input'!BH$446:BH$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E455)=\"\", BH463, INDEX('TAB input'!BI$446:BI$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E455)=\"\", BI463, INDEX('TAB input'!BJ$446:BJ$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E455)=\"\", BJ463, INDEX('TAB input'!BK$446:BK$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E455)=\"\", BK463, INDEX('TAB input'!BL$446:BL$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E455)=\"\", BL463, INDEX('TAB input'!BM$446:BM$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E455)=\"\", BM463, INDEX('TAB input'!BN$446:BN$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E455)=\"\", BN463, INDEX('TAB input'!BO$446:BO$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E455)=\"\", BO463, INDEX('TAB input'!BP$446:BP$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E455)=\"\", BP463, INDEX('TAB input'!BQ$446:BQ$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E455)=\"\", BQ463, INDEX('TAB input'!BR$446:BR$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E455)=\"\", BR463, INDEX('TAB input'!BS$446:BS$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E455)=\"\", BS463, INDEX('TAB input'!BT$446:BT$495, $E455))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E455)=\"\", BT463, INDEX('TAB input'!BU$446:BU$495, $E455))","v":"SL"}]
[null,null,null,null,{"$f":"E467+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E468)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>J$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:I468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>I$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:I468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:I468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>K$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:J468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>J$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:J468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:J468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>L$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:K468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>K$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:K468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:K468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>M$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:L468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>L$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:L468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:L468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>N$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:M468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>M$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:M468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:M468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>O$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:N468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>N$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:N468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:N468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>P$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:O468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>O$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:O468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:O468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Q$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:P468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>P$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:P468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:P468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>R$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Q468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Q$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Q468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Q468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>S$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:R468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>R$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:R468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:R468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>T$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:S468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>S$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:S468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:S468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>U$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:T468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>T$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:T468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:T468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>V$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:U468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>U$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:U468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:U468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>W$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:V468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>V$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:V468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:V468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>X$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:W468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>W$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:W468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:W468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Y$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:X468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>X$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:X468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:X468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Z$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Y468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Y$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Y468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Y468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Z468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Z$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Z468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Z468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AN468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AP$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AO468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AO$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AO468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AO468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AQ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AP468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AP$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AP468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AP468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AR$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AQ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AS$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AR468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AR$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AR468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AR468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AT$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AS468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AS$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AS468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AS468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AU$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AT468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AT$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AT468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AT468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AV$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AU468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AU$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AU468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AU468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AW$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AV468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AV$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AV468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AV468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AX$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AW468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AW$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AW468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AW468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AY$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AX468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AX$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AX468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AX468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AZ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AY468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AY$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AY468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AY468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AZ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BN468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BP$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BO468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BO$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BO468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BO468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BQ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BP468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BP$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BP468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BP468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BR$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BQ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BS$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BR468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BR$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BR468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BR468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BT$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BS468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BS$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BS468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BS468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BU$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BT468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BT$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BT468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BT468))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>H$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:G494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>G$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:G494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:G494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>I$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:H494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>H$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:H494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:H494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>J$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:I494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>I$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:I494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:I494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>K$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:J494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>J$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:J494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:J494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>L$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:K494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>K$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:K494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:K494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>M$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:L494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>L$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:L494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:L494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>N$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:M494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>M$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:M494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:M494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>O$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:N494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>N$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:N494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:N494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>P$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:O494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>O$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:O494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:O494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Q$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:P494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>P$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:P494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:P494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>R$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Q494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Q$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Q494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Q494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>S$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:R494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>R$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:R494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:R494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>T$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:S494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>S$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:S494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:S494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>U$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:T494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>T$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:T494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:T494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>V$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:U494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>U$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:U494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:U494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>W$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:V494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>V$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:V494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:V494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>X$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:W494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>W$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:W494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:W494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Y$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:X494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>X$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:X494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:X494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Z$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Y494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Y$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Y494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Y494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Z494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Z$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Z494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Z494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AA494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AB494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AC494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AD494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AE494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AF494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AG494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AH494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AI494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AK494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AL494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AM494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AN494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AP$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AO494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AO$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AO494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AO494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AQ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AP494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AP$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AP494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AP494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AR$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AQ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AS$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AR494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AR$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AR494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AR494))))","v":14.696011337272676},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AT$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AS494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AS$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AS494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AS494))))","v":2.1478368550808682},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AU$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AT494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AT$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AT494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AT494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AV$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AU494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AU$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AU494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AU494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AW$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AV494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AV$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AV494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AV494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AX$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AW494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AW$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AW494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AW494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AY$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AX494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AX$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AX494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AX494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AZ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AY494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AY$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AY494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AY494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AZ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BI494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BK494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BL494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BM494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BN494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BP$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BO494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BO$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BO494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BO494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BQ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BP494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BP$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BP494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BP494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BR$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BQ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BS$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BR494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BR$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BR494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BR494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BT$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BS494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BS$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BS494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BS494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BU$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BT494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BT$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BT494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BT494))))","v":0}]
[null,null,null,null,{"$f":"E494+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E495)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>I$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:H495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>H$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:H495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:H495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>J$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:I495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>I$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:I495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:I495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>K$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:J495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>J$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:J495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:J495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>L$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:K495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>K$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:K495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:K495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>M$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:L495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>L$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:L495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:L495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>N$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:M495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>M$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:M495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:M495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>O$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:N495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>N$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:N495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:N495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>P$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:O495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>O$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:O495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:O495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Q$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:P495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>P$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:P495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:P495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>R$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Q495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Q$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Q495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Q495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>S$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:R495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>R$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:R495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:R495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>T$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:S495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>S$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:S495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:S495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>U$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:T495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>T$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:T495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:T495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>V$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:U495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>U$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:U495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:U495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>W$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:V495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>V$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:V495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:V495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>X$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:W495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>W$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:W495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:W495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Y$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:X495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>X$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:X495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:X495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Z$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Y495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Y$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Y495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Y495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Z495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Z$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Z495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Z495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AN495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AP$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AO495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AO$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AO495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AO495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AQ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AP495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AP$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AP495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AP495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AR$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AQ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AS$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AR495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AR$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AR495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AR495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AT$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AS495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AS$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AS495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AS495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AU$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AT495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AT$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AT495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AT495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AV$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AU495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AU$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AU495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AU495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AW$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AV495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AV$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AV495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AV495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AX$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AW495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AW$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AW495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AW495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AY$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AX495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AX$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AX495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AX495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AZ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AY495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AY$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AY495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AY495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AZ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BN495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BP$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BO495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BO$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BO495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BO495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BQ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BP495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BP$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BP495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BP495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BR$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BQ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BS$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BR495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BR$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BR495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BR495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BT$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BS495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BS$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BS495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BS495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BU$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BT495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BT$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BT495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BT495))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E511","v":"Asset class 19"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E511, 'TAB input'!$D$18:$D$67, 0))","v":"FY15-19 Transformers"}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E511)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E511)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E511)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E511)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E511)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E511)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E511)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E511)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E511)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E511)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E511)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E511)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E511)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E511)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E511)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E511)","v":0}]
[null,null,null,null,{"$f":"E525+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E526)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>L$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:K526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>K$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:K526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:K526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>M$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:L526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>L$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:L526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:L526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>N$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:M526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>M$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:M526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:M526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>O$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:N526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>N$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:N526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:N526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>P$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:O526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>O$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:O526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:O526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Q$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:P526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>P$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:P526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:P526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>R$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Q526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Q$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Q526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Q526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>S$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:R526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>R$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:R526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:R526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>T$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:S526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>S$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:S526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:S526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>U$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:T526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>T$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:T526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:T526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>V$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:U526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>U$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:U526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:U526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>W$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:V526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>V$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:V526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:V526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>X$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:W526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>W$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:W526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:W526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Y$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:X526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>X$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:X526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:X526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Z$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Y526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Y$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Y526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Y526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Z526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Z$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Z526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Z526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AN526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AP$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AO526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AO$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AO526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AO526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AQ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AP526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AP$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AP526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AP526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AR$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AQ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AS$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AR526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AR$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AR526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AR526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AT$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AS526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AS$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AS526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AS526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AU$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AT526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AT$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AT526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AT526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AV$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AU526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AU$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AU526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AU526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AW$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AV526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AV$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AV526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AV526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AX$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AW526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AW$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AW526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AW526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AY$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AX526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AX$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AX526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AX526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AZ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AY526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AY$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AY526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AY526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AZ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BN526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BP$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BO526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BO$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BO526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BO526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BQ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BP526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BP$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BP526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BP526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BR$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BQ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BS$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BR526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BR$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BR526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BR526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BT$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BS526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BS$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BS526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BS526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BU$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BT526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BT$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BT526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BT526))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E539)=0, G541, INDEX('TAB input'!H$233:H$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E539)=0, H541, INDEX('TAB input'!I$233:I$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E539)=0, I541, INDEX('TAB input'!J$233:J$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E539)=0, J541, INDEX('TAB input'!K$233:K$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E539)=0, K541, INDEX('TAB input'!L$233:L$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E539)=0, L541, INDEX('TAB input'!M$233:M$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E539)=0, M541, INDEX('TAB input'!N$233:N$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E539)=0, N541, INDEX('TAB input'!O$233:O$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E539)=0, O541, INDEX('TAB input'!P$233:P$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E539)=0, P541, INDEX('TAB input'!Q$233:Q$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E539)=0, Q541, INDEX('TAB input'!R$233:R$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E539)=0, R541, INDEX('TAB input'!S$233:S$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E539)=0, S541, INDEX('TAB input'!T$233:T$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E539)=0, T541, INDEX('TAB input'!U$233:U$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E539)=0, U541, INDEX('TAB input'!V$233:V$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E539)=0, V541, INDEX('TAB input'!W$233:W$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E539)=0, W541, INDEX('TAB input'!X$233:X$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E539)=0, X541, INDEX('TAB input'!Y$233:Y$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E539)=0, Y541, INDEX('TAB input'!Z$233:Z$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E539)=0, Z541, INDEX('TAB input'!AA$233:AA$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E539)=0, AA541, INDEX('TAB input'!AB$233:AB$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E539)=0, AB541, INDEX('TAB input'!AC$233:AC$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E539)=0, AC541, INDEX('TAB input'!AD$233:AD$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E539)=0, AD541, INDEX('TAB input'!AE$233:AE$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E539)=0, AE541, INDEX('TAB input'!AF$233:AF$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E539)=0, AF541, INDEX('TAB input'!AG$233:AG$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E539)=0, AG541, INDEX('TAB input'!AH$233:AH$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E539)=0, AH541, INDEX('TAB input'!AI$233:AI$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E539)=0, AI541, INDEX('TAB input'!AJ$233:AJ$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E539)=0, AJ541, INDEX('TAB input'!AK$233:AK$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E539)=0, AK541, INDEX('TAB input'!AL$233:AL$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E539)=0, AL541, INDEX('TAB input'!AM$233:AM$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E539)=0, AM541, INDEX('TAB input'!AN$233:AN$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E539)=0, AN541, INDEX('TAB input'!AO$233:AO$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E539)=0, AO541, INDEX('TAB input'!AP$233:AP$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E539)=0, AP541, INDEX('TAB input'!AQ$233:AQ$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E539)=0, AQ541, INDEX('TAB input'!AR$233:AR$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E539)=0, AR541, INDEX('TAB input'!AS$233:AS$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E539)=0, AS541, INDEX('TAB input'!AT$233:AT$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E539)=0, AT541, INDEX('TAB input'!AU$233:AU$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E539)=0, AU541, INDEX('TAB input'!AV$233:AV$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E539)=0, AV541, INDEX('TAB input'!AW$233:AW$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E539)=0, AW541, INDEX('TAB input'!AX$233:AX$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E539)=0, AX541, INDEX('TAB input'!AY$233:AY$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E539)=0, AY541, INDEX('TAB input'!AZ$233:AZ$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E539)=0, AZ541, INDEX('TAB input'!BA$233:BA$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E539)=0, BA541, INDEX('TAB input'!BB$233:BB$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E539)=0, BB541, INDEX('TAB input'!BC$233:BC$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E539)=0, BC541, INDEX('TAB input'!BD$233:BD$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E539)=0, BD541, INDEX('TAB input'!BE$233:BE$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E539)=0, BE541, INDEX('TAB input'!BF$233:BF$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E539)=0, BF541, INDEX('TAB input'!BG$233:BG$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E539)=0, BG541, INDEX('TAB input'!BH$233:BH$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E539)=0, BH541, INDEX('TAB input'!BI$233:BI$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E539)=0, BI541, INDEX('TAB input'!BJ$233:BJ$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E539)=0, BJ541, INDEX('TAB input'!BK$233:BK$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E539)=0, BK541, INDEX('TAB input'!BL$233:BL$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E539)=0, BL541, INDEX('TAB input'!BM$233:BM$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E539)=0, BM541, INDEX('TAB input'!BN$233:BN$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E539)=0, BN541, INDEX('TAB input'!BO$233:BO$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E539)=0, BO541, INDEX('TAB input'!BP$233:BP$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E539)=0, BP541, INDEX('TAB input'!BQ$233:BQ$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E539)=0, BQ541, INDEX('TAB input'!BR$233:BR$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E539)=0, BR541, INDEX('TAB input'!BS$233:BS$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E539)=0, BS541, INDEX('TAB input'!BT$233:BT$282, $E539))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E539)=0, BT541, INDEX('TAB input'!BU$233:BU$282, $E539))","v":"n/a"}]
[null,null,null,null,{"$f":"E551+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E552)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>J$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:I552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>I$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:I552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:I552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>K$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:J552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>J$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:J552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:J552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>L$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:K552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>K$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:K552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:K552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>M$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:L552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>L$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:L552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:L552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>N$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:M552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>M$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:M552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:M552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>O$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:N552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>N$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:N552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:N552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>P$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:O552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>O$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:O552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:O552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Q$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:P552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>P$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:P552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:P552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>R$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Q552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Q$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Q552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Q552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>S$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:R552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>R$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:R552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:R552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>T$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:S552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>S$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:S552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:S552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>U$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:T552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>T$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:T552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:T552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>V$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:U552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>U$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:U552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:U552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>W$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:V552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>V$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:V552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:V552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>X$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:W552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>W$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:W552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:W552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Y$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:X552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>X$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:X552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:X552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Z$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Y552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Y$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Y552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Y552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Z552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Z$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Z552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Z552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AI552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AK552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AL552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AM552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AN552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AP$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AO552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AO$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AO552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AO552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AQ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AP552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AP$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AP552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AP552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AR$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AQ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AS$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AR552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AR$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AR552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AR552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AT$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AS552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AS$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AS552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AS552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AU$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AT552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AT$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AT552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AT552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AV$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AU552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AU$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AU552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AU552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AW$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AV552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AV$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AV552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AV552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AX$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AW552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AW$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AW552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AW552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AY$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AX552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AX$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AX552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AX552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AZ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AY552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AY$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AY552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AY552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AZ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BI552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BK552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BL552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BM552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BN552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BP$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BO552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BO$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BO552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BO552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BQ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BP552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BP$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BP552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BP552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BR$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BQ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BS$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BR552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BR$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BR552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BR552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BT$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BS552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BS$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BS552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BS552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BU$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BT552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BT$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BT552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BT552))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E567)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E567)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E567)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E567)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E567)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E567)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E567)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E567)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E567)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E567)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E567)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E567)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E567)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E567)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E567)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E567)","v":0}]
[null,null,null,null,{"$f":"E582+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E583)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>M$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:L583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>L$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:L583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:L583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>N$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:M583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>M$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:M583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:M583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>O$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:N583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>N$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:N583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:N583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>P$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:O583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>O$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:O583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:O583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Q$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:P583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>P$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:P583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:P583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>R$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Q583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Q$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Q583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Q583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>S$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:R583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>R$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:R583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:R583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>T$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:S583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>S$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:S583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:S583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>U$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:T583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>T$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:T583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:T583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>V$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:U583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>U$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:U583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:U583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>W$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:V583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>V$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:V583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:V583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>X$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:W583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>W$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:W583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:W583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Y$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:X583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>X$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:X583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:X583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Z$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Y583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Y$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Y583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Y583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Z583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Z$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Z583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Z583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AN583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AP$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AO583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AO$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AO583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AO583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AQ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AP583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AP$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AP583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AP583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AR$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AQ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AS$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AR583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AR$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AR583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AR583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AT$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AS583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AS$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AS583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AS583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AU$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AT583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AT$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AT583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AT583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AV$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AU583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AU$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AU583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AU583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AW$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AV583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AV$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AV583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AV583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AX$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AW583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AW$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AW583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AW583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AY$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AX583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AX$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AX583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AX583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AZ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AY583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AY$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AY583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AY583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AZ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BN583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BP$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BO583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BO$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BO583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BO583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BQ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BP583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BP$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BP583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BP583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BR$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BQ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BS$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BR583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BR$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BR583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BR583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BT$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BS583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BS$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BS583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BS583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BU$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BT583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BT$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BT583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BT583))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E581)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>K$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:J588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>J$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:J588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:J588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>L$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:K588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>K$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:K588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:K588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>M$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:L588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>L$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:L588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:L588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>N$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:M588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>M$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:M588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:M588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>O$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:N588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>N$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:N588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:N588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>P$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:O588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>O$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:O588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:O588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Q$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:P588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>P$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:P588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:P588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>R$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Q588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Q$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Q588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Q588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>S$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:R588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>R$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:R588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:R588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>T$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:S588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>S$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:S588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:S588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>U$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:T588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>T$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:T588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:T588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>V$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:U588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>U$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:U588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:U588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>W$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:V588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>V$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:V588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:V588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>X$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:W588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>W$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:W588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:W588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Y$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:X588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>X$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:X588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:X588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Z$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Y588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Y$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Y588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Y588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Z588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Z$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Z588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Z588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AN588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AP$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AO588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AO$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AO588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AO588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AQ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AP588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AP$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AP588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AP588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AR$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AQ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AS$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AR588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AR$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AR588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AR588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AT$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AS588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AS$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AS588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AS588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AU$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AT588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AT$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AT588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AT588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AV$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AU588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AU$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AU588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AU588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AW$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AV588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AV$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AV588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AV588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AX$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AW588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AW$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AW588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AW588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AY$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AX588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AX$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AX588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AX588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AZ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AY588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AY$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AY588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AY588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AZ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BN588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BP$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BO588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BO$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BO588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BO588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BQ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BP588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BP$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BP588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BP588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BR$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BQ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BS$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BR588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BR$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BR588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BR588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BT$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BS588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BS$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BS588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BS588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BU$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BT588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BT$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BT588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BT588))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E595)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E595)=\"\", G603, INDEX('TAB input'!H$446:H$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E595)=\"\", H603, INDEX('TAB input'!I$446:I$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E595)=\"\", I603, INDEX('TAB input'!J$446:J$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E595)=\"\", J603, INDEX('TAB input'!K$446:K$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E595)=\"\", K603, INDEX('TAB input'!L$446:L$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E595)=\"\", L603, INDEX('TAB input'!M$446:M$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E595)=\"\", M603, INDEX('TAB input'!N$446:N$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E595)=\"\", N603, INDEX('TAB input'!O$446:O$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E595)=\"\", O603, INDEX('TAB input'!P$446:P$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E595)=\"\", P603, INDEX('TAB input'!Q$446:Q$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E595)=\"\", Q603, INDEX('TAB input'!R$446:R$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E595)=\"\", R603, INDEX('TAB input'!S$446:S$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E595)=\"\", S603, INDEX('TAB input'!T$446:T$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E595)=\"\", T603, INDEX('TAB input'!U$446:U$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E595)=\"\", U603, INDEX('TAB input'!V$446:V$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E595)=\"\", V603, INDEX('TAB input'!W$446:W$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E595)=\"\", W603, INDEX('TAB input'!X$446:X$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E595)=\"\", X603, INDEX('TAB input'!Y$446:Y$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E595)=\"\", Y603, INDEX('TAB input'!Z$446:Z$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E595)=\"\", Z603, INDEX('TAB input'!AA$446:AA$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E595)=\"\", AA603, INDEX('TAB input'!AB$446:AB$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E595)=\"\", AB603, INDEX('TAB input'!AC$446:AC$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E595)=\"\", AC603, INDEX('TAB input'!AD$446:AD$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E595)=\"\", AD603, INDEX('TAB input'!AE$446:AE$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E595)=\"\", AE603, INDEX('TAB input'!AF$446:AF$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E595)=\"\", AF603, INDEX('TAB input'!AG$446:AG$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E595)=\"\", AG603, INDEX('TAB input'!AH$446:AH$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E595)=\"\", AH603, INDEX('TAB input'!AI$446:AI$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E595)=\"\", AI603, INDEX('TAB input'!AJ$446:AJ$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E595)=\"\", AJ603, INDEX('TAB input'!AK$446:AK$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E595)=\"\", AK603, INDEX('TAB input'!AL$446:AL$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E595)=\"\", AL603, INDEX('TAB input'!AM$446:AM$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E595)=\"\", AM603, INDEX('TAB input'!AN$446:AN$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E595)=\"\", AN603, INDEX('TAB input'!AO$446:AO$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E595)=\"\", AO603, INDEX('TAB input'!AP$446:AP$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E595)=\"\", AP603, INDEX('TAB input'!AQ$446:AQ$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E595)=\"\", AQ603, INDEX('TAB input'!AR$446:AR$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E595)=\"\", AR603, INDEX('TAB input'!AS$446:AS$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E595)=\"\", AS603, INDEX('TAB input'!AT$446:AT$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E595)=\"\", AT603, INDEX('TAB input'!AU$446:AU$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E595)=\"\", AU603, INDEX('TAB input'!AV$446:AV$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E595)=\"\", AV603, INDEX('TAB input'!AW$446:AW$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E595)=\"\", AW603, INDEX('TAB input'!AX$446:AX$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E595)=\"\", AX603, INDEX('TAB input'!AY$446:AY$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E595)=\"\", AY603, INDEX('TAB input'!AZ$446:AZ$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E595)=\"\", AZ603, INDEX('TAB input'!BA$446:BA$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E595)=\"\", BA603, INDEX('TAB input'!BB$446:BB$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E595)=\"\", BB603, INDEX('TAB input'!BC$446:BC$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E595)=\"\", BC603, INDEX('TAB input'!BD$446:BD$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E595)=\"\", BD603, INDEX('TAB input'!BE$446:BE$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E595)=\"\", BE603, INDEX('TAB input'!BF$446:BF$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E595)=\"\", BF603, INDEX('TAB input'!BG$446:BG$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E595)=\"\", BG603, INDEX('TAB input'!BH$446:BH$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E595)=\"\", BH603, INDEX('TAB input'!BI$446:BI$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E595)=\"\", BI603, INDEX('TAB input'!BJ$446:BJ$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E595)=\"\", BJ603, INDEX('TAB input'!BK$446:BK$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E595)=\"\", BK603, INDEX('TAB input'!BL$446:BL$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E595)=\"\", BL603, INDEX('TAB input'!BM$446:BM$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E595)=\"\", BM603, INDEX('TAB input'!BN$446:BN$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E595)=\"\", BN603, INDEX('TAB input'!BO$446:BO$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E595)=\"\", BO603, INDEX('TAB input'!BP$446:BP$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E595)=\"\", BP603, INDEX('TAB input'!BQ$446:BQ$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E595)=\"\", BQ603, INDEX('TAB input'!BR$446:BR$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E595)=\"\", BR603, INDEX('TAB input'!BS$446:BS$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E595)=\"\", BS603, INDEX('TAB input'!BT$446:BT$495, $E595))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E595)=\"\", BT603, INDEX('TAB input'!BU$446:BU$495, $E595))","v":"SL"}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E607)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>I$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:H614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>H$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:H614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:H614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>J$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:I614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>I$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:I614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:I614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>K$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:J614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>J$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:J614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:J614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>L$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:K614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>K$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:K614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:K614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>M$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:L614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>L$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:L614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:L614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>N$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:M614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>M$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:M614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:M614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>O$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:N614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>N$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:N614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:N614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>P$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:O614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>O$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:O614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:O614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Q$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:P614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>P$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:P614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:P614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>R$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Q614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Q$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Q614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Q614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>S$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:R614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>R$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:R614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:R614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>T$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:S614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>S$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:S614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:S614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>U$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:T614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>T$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:T614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:T614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>V$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:U614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>U$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:U614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:U614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>W$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:V614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>V$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:V614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:V614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>X$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:W614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>W$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:W614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:W614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Y$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:X614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>X$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:X614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:X614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Z$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Y614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Y$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Y614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Y614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Z614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Z$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Z614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Z614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AN614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AP$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AO614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AO$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AO614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AO614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AQ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AP614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AP$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AP614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AP614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AR$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AQ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AS$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AR614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AR$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AR614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AR614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AT$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AS614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AS$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AS614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AS614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AU$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AT614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AT$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AT614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AT614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AV$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AU614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AU$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AU614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AU614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AW$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AV614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AV$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AV614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AV614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AX$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AW614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AW$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AW614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AW614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AY$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AX614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AX$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AX614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AX614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AZ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AY614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AY$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AY614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AY614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AZ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BN614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BP$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BO614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BO$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BO614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BO614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BQ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BP614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BP$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BP614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BP614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BR$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BQ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BS$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BR614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BR$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BR614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BR614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BT$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BS614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BS$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BS614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BS614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BU$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BT614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BT$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BT614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BT614))))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,{"$f":"E634+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E635)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>I$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:H635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>H$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:H635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:H635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>J$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:I635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>I$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:I635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:I635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>K$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:J635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>J$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:J635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:J635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>L$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:K635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>K$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:K635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:K635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>M$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:L635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>L$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:L635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:L635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>N$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:M635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>M$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:M635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:M635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>O$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:N635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>N$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:N635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:N635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>P$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:O635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>O$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:O635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:O635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Q$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:P635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>P$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:P635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:P635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>R$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Q635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Q$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Q635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Q635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>S$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:R635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>R$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:R635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:R635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>T$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:S635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>S$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:S635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:S635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>U$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:T635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>T$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:T635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:T635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>V$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:U635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>U$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:U635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:U635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>W$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:V635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>V$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:V635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:V635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>X$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:W635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>W$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:W635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:W635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Y$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:X635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>X$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:X635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:X635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Z$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Y635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Y$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Y635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Y635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Z635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Z$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Z635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Z635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AN635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AP$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AO635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AO$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AO635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AO635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AQ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AP635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AP$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AP635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AP635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AR$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AQ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AS$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AR635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AR$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AR635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AR635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AT$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AS635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AS$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AS635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AS635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AU$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AT635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AT$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AT635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AT635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AV$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AU635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AU$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AU635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AU635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AW$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AV635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AV$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AV635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AV635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AX$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AW635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AW$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AW635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AW635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AY$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AX635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AX$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AX635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AX635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AZ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AY635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AY$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AY635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AY635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AZ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BN635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BP$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BO635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BO$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BO635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BO635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BQ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BP635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BP$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BP635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BP635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BR$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BQ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BS$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BR635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BR$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BR635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BR635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BT$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BS635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BS$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BS635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BS635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BU$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BT635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BT$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BT635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BT635))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E651","v":"Asset class 24"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E651, 'TAB input'!$D$18:$D$67, 0))","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E665+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E666)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>L$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:K666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>K$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:K666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:K666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>M$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:L666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>L$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:L666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:L666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>N$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:M666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>M$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:M666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:M666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>O$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:N666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>N$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:N666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:N666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>P$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:O666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>O$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:O666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:O666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Q$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:P666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>P$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:P666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:P666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>R$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Q666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Q$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Q666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Q666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>S$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:R666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>R$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:R666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:R666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>T$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:S666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>S$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:S666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:S666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>U$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:T666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>T$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:T666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:T666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>V$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:U666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>U$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:U666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:U666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>W$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:V666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>V$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:V666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:V666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>X$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:W666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>W$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:W666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:W666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Y$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:X666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>X$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:X666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:X666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Z$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Y666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Y$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Y666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Y666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Z666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Z$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Z666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Z666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AN666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AT666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AV$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AU666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AU$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AU666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AU666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AW$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AV666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AV$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AV666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AV666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AX$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AW666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AW$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AW666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AW666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AY$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AX666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AX$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AX666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AX666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AZ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AY666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AY$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AY666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AY666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AZ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BN666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BT666))))","v":0}]
[]
[null,null,null,null,{"$f":"E691+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E692)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>J$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:I692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>I$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:I692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:I692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>K$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:J692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>J$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:J692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:J692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>L$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:K692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>K$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:K692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:K692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>M$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:L692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>L$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:L692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:L692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>N$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:M692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>M$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:M692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:M692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>O$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:N692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>N$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:N692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:N692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>P$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:O692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>O$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:O692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:O692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Q$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:P692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>P$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:P692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:P692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>R$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Q692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Q$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Q692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Q692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>S$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:R692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>R$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:R692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:R692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>T$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:S692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>S$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:S692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:S692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>U$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:T692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>T$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:T692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:T692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>V$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:U692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>U$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:U692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:U692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>W$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:V692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>V$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:V692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:V692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>X$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:W692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>W$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:W692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:W692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Y$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:X692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>X$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:X692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:X692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Z$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Y692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Y$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Y692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Y692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Z692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Z$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Z692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Z692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AN692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AP$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AO692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AO$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AO692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AO692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AQ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AP692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AP$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AP692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AP692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AR$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AQ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AS$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AR692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AR$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AR692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AR692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AT$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AS692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AS$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AS692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AS692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AU$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AT692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AT$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AT692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AT692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AV$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AU692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AU$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AU692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AU692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AW$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AV692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AV$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AV692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AV692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AX$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AW692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AW$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AW692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AW692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AY$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AX692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AX$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AX692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AX692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AZ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AY692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AY$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AY692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AY692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AZ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BN692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BP$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BO692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BO$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BO692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BO692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BQ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BP692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BP$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BP692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BP692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BR$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BQ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BS$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BR692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BR$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BR692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BR692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BT$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BS692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BS$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BS692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BS692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BU$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BT692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BT$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BT692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BT692))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E707)=\"\", IF($G707=0, 0, F708), INDEX('TAB input'!$G$180:$G$229, $E707))","v":7.262820381680573},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E707)=\"\", G708, INDEX('TAB input'!H$180:H$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E707)=\"\", H708, INDEX('TAB input'!I$180:I$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E707)=\"\", I708, INDEX('TAB input'!J$180:J$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E707)=\"\", J708, INDEX('TAB input'!K$180:K$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E707)=\"\", K708, INDEX('TAB input'!L$180:L$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E707)=\"\", L708, INDEX('TAB input'!M$180:M$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E707)=\"\", M708, INDEX('TAB input'!N$180:N$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E707)=\"\", N708, INDEX('TAB input'!O$180:O$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E707)=\"\", O708, INDEX('TAB input'!P$180:P$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E707)=\"\", P708, INDEX('TAB input'!Q$180:Q$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E707)=\"\", Q708, INDEX('TAB input'!R$180:R$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E707)=\"\", R708, INDEX('TAB input'!S$180:S$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E707)=\"\", S708, INDEX('TAB input'!T$180:T$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E707)=\"\", T708, INDEX('TAB input'!U$180:U$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E707)=\"\", U708, INDEX('TAB input'!V$180:V$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E707)=\"\", V708, INDEX('TAB input'!W$180:W$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E707)=\"\", W708, INDEX('TAB input'!X$180:X$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E707)=\"\", X708, INDEX('TAB input'!Y$180:Y$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E707)=\"\", Y708, INDEX('TAB input'!Z$180:Z$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E707)=\"\", Z708, INDEX('TAB input'!AA$180:AA$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E707)=\"\", AA708, INDEX('TAB input'!AB$180:AB$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E707)=\"\", AB708, INDEX('TAB input'!AC$180:AC$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E707)=\"\", AC708, INDEX('TAB input'!AD$180:AD$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E707)=\"\", AD708, INDEX('TAB input'!AE$180:AE$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E707)=\"\", AE708, INDEX('TAB input'!AF$180:AF$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E707)=\"\", AF708, INDEX('TAB input'!AG$180:AG$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E707)=\"\", AG708, INDEX('TAB input'!AH$180:AH$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E707)=\"\", AH708, INDEX('TAB input'!AI$180:AI$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E707)=\"\", AI708, INDEX('TAB input'!AJ$180:AJ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E707)=\"\", AJ708, INDEX('TAB input'!AK$180:AK$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E707)=\"\", AK708, INDEX('TAB input'!AL$180:AL$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E707)=\"\", AL708, INDEX('TAB input'!AM$180:AM$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E707)=\"\", AM708, INDEX('TAB input'!AN$180:AN$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E707)=\"\", AN708, INDEX('TAB input'!AO$180:AO$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E707)=\"\", AO708, INDEX('TAB input'!AP$180:AP$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E707)=\"\", AP708, INDEX('TAB input'!AQ$180:AQ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E707)=\"\", AQ708, INDEX('TAB input'!AR$180:AR$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E707)=\"\", AR708, INDEX('TAB input'!AS$180:AS$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E707)=\"\", AS708, INDEX('TAB input'!AT$180:AT$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E707)=\"\", AT708, INDEX('TAB input'!AU$180:AU$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E707)=\"\", AU708, INDEX('TAB input'!AV$180:AV$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E707)=\"\", AV708, INDEX('TAB input'!AW$180:AW$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E707)=\"\", AW708, INDEX('TAB input'!AX$180:AX$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E707)=\"\", AX708, INDEX('TAB input'!AY$180:AY$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E707)=\"\", AY708, INDEX('TAB input'!AZ$180:AZ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E707)=\"\", AZ708, INDEX('TAB input'!BA$180:BA$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E707)=\"\", BA708, INDEX('TAB input'!BB$180:BB$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E707)=\"\", BB708, INDEX('TAB input'!BC$180:BC$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E707)=\"\", BC708, INDEX('TAB input'!BD$180:BD$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E707)=\"\", BD708, INDEX('TAB input'!BE$180:BE$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E707)=\"\", BE708, INDEX('TAB input'!BF$180:BF$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E707)=\"\", BF708, INDEX('TAB input'!BG$180:BG$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E707)=\"\", BG708, INDEX('TAB input'!BH$180:BH$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E707)=\"\", BH708, INDEX('TAB input'!BI$180:BI$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E707)=\"\", BI708, INDEX('TAB input'!BJ$180:BJ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E707)=\"\", BJ708, INDEX('TAB input'!BK$180:BK$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E707)=\"\", BK708, INDEX('TAB input'!BL$180:BL$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E707)=\"\", BL708, INDEX('TAB input'!BM$180:BM$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E707)=\"\", BM708, INDEX('TAB input'!BN$180:BN$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E707)=\"\", BN708, INDEX('TAB input'!BO$180:BO$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E707)=\"\", BO708, INDEX('TAB input'!BP$180:BP$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E707)=\"\", BP708, INDEX('TAB input'!BQ$180:BQ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E707)=\"\", BQ708, INDEX('TAB input'!BR$180:BR$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E707)=\"\", BR708, INDEX('TAB input'!BS$180:BS$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E707)=\"\", BS708, INDEX('TAB input'!BT$180:BT$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E707)=\"\", BT708, INDEX('TAB input'!BU$180:BU$229, $E707))","v":"n/a"}]
[null,null,null,null,{"$f":"E722+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E723)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>M$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:L723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>L$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:L723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:L723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>N$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:M723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>M$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:M723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:M723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>O$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:N723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>N$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:N723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:N723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>P$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:O723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>O$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:O723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:O723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Q$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:P723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>P$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:P723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:P723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>R$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Q723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Q$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Q723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Q723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>S$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:R723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>R$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:R723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:R723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>T$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:S723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>S$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:S723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:S723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>U$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:T723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>T$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:T723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:T723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>V$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:U723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>U$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:U723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:U723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>W$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:V723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>V$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:V723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:V723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>X$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:W723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>W$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:W723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:W723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Y$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:X723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>X$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:X723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:X723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Z$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Y723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Y$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Y723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Y723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Z723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Z$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Z723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Z723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AN723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AP$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AO723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AO$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AO723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AO723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AQ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AP723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AP$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AP723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AP723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AR$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AQ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AS$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AR723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AR$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AR723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AR723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AT$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AS723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AS$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AS723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AS723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AU$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AT723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AT$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AT723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AT723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AV$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AU723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AU$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AU723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AU723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AW$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AV723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AV$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AV723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AV723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AX$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AW723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AW$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AW723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AW723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AY$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AX723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AX$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AX723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AX723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AZ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AY723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AY$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AY723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AY723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AZ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BN723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BP$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BO723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BO$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BO723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BO723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BQ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BP723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BP$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BP723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BP723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BR$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BQ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BS$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BR723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BR$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BR723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BR723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BT$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BS723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BS$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BS723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BS723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BU$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BT723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BT$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BT723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BT723))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E721)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>K$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:J728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>J$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:J728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:J728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>L$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:K728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>K$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:K728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:K728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>M$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:L728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>L$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:L728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:L728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>N$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:M728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>M$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:M728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:M728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>O$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:N728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>N$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:N728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:N728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>P$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:O728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>O$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:O728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:O728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Q$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:P728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>P$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:P728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:P728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>R$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Q728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Q$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Q728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Q728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>S$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:R728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>R$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:R728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:R728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>T$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:S728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>S$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:S728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:S728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>U$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:T728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>T$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:T728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:T728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>V$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:U728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>U$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:U728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:U728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>W$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:V728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>V$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:V728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:V728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>X$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:W728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>W$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:W728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:W728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Y$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:X728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>X$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:X728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:X728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Z$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Y728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Y$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Y728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Y728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Z728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Z$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Z728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Z728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AN728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AP$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AO728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AO$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AO728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AO728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AQ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AP728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AP$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AP728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AP728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AR$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AQ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AS$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AR728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AR$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AR728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AR728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AT$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AS728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AS$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AS728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AS728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AU$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AT728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AT$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AT728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AT728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AV$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AU728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AU$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AU728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AU728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AW$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AV728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AV$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AV728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AV728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AX$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AW728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AW$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AW728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AW728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AY$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AX728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AX$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AX728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AX728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AZ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AY728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AY$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AY728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AY728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AZ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BN728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BP$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BO728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BO$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BO728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BO728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BQ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BP728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BP$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BP728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BP728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BR$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BQ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BS$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BR728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BR$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BR728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BR728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BT$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BS728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BS$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BS728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BS728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BU$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BT728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BT$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BT728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BT728))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E735)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E735)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E735)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E735)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E735)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E735)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E735)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E735)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E735)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E735)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E735)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E735)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E735)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E735)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E735)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E735)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E747)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>I$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:H754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>H$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:H754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:H754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>J$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:I754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>I$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:I754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:I754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>K$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:J754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>J$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:J754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:J754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>L$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:K754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>K$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:K754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:K754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>M$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:L754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>L$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:L754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:L754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>N$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:M754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>M$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:M754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:M754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>O$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:N754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>N$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:N754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:N754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>P$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:O754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>O$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:O754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:O754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Q$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:P754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>P$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:P754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:P754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>R$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Q754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Q$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Q754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Q754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>S$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:R754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>R$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:R754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:R754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>T$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:S754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>S$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:S754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:S754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>U$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:T754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>T$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:T754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:T754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>V$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:U754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>U$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:U754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:U754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>W$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:V754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>V$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:V754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:V754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>X$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:W754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>W$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:W754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:W754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Y$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:X754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>X$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:X754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:X754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Z$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Y754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Y$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Y754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Y754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Z754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Z$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Z754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Z754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AN754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AP$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AO754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AO$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AO754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AO754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AQ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AP754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AP$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AP754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AP754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AR$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AQ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AS$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AR754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AR$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AR754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AR754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AT$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AS754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AS$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AS754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AS754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AU$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AT754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AT$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AT754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AT754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AV$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AU754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AU$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AU754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AU754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AW$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AV754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AV$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AV754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AV754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AX$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AW754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AW$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AW754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AW754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AY$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AX754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AX$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AX754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AX754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AZ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AY754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AY$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AY754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AY754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AZ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BN754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BP$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BO754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BO$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BO754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BO754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BQ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BP754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BP$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BP754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BP754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BR$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BQ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BS$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BR754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BR$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BR754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BR754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BT$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BS754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BS$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BS754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BS754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BU$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BT754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BT$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BT754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BT754))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E763)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E763)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E763)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E763)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E763)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E763)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E763)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E763)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E763)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E763)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E763)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E763)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E763)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E763)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E763)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E763)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>H$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:G774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>G$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:G774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:G774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>I$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:H774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>H$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:H774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:H774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>J$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:I774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>I$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:I774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:I774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>K$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:J774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>J$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:J774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:J774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>L$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:K774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>K$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:K774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:K774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>M$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:L774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>L$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:L774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:L774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>N$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:M774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>M$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:M774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:M774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>O$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:N774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>N$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:N774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:N774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>P$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:O774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>O$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:O774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:O774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Q$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:P774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>P$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:P774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:P774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>R$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Q774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Q$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Q774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Q774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>S$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:R774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>R$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:R774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:R774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>T$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:S774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>S$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:S774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:S774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>U$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:T774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>T$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:T774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:T774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>V$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:U774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>U$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:U774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:U774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>W$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:V774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>V$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:V774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:V774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>X$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:W774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>W$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:W774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:W774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Y$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:X774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>X$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:X774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:X774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Z$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Y774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Y$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Y774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Y774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Z774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Z$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Z774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Z774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AA774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AB774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AC774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AD774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AE774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AF774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AG774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AH774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AI774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AK774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AL774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AM774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AN774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AP$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AO774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AO$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AO774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AO774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AQ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AP774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AP$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AP774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AP774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AR$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AQ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774))))","v":0.97924300014253762},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AS$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AR774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AR$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AR774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AR774))))","v":0.21900784182223276},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AT$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AS774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AS$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AS774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AS774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AU$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AT774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AT$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AT774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AT774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AV$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AU774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AU$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AU774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AU774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AW$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AV774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AV$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AV774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AV774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AX$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AW774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AW$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AW774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AW774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AY$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AX774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AX$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AX774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AX774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AZ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AY774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AY$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AY774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AY774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AZ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BI774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BK774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BL774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BM774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BN774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BP$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BO774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BO$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BO774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BO774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BQ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BP774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BP$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BP774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BP774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BR$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BQ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BS$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BR774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BR$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BR774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BR774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BT$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BS774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BS$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BS774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BS774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BU$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BT774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BT$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BT774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BT774))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E778)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>L$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:K785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>K$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:K785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:K785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>M$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:L785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>L$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:L785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:L785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>N$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:M785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>M$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:M785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:M785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>O$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:N785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>N$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:N785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:N785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>P$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:O785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>O$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:O785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:O785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Q$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:P785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>P$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:P785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:P785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>R$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Q785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Q$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Q785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Q785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>S$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:R785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>R$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:R785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:R785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>T$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:S785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>S$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:S785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:S785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>U$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:T785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>T$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:T785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:T785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>V$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:U785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>U$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:U785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:U785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>W$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:V785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>V$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:V785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:V785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>X$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:W785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>W$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:W785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:W785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Y$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:X785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>X$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:X785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:X785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Z$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Y785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Y$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Y785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Y785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Z785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Z$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Z785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Z785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AN785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AP$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AO785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AO$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AO785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AO785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AQ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AP785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AP$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AP785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AP785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AR$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AQ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AS$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AR785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AR$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AR785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AR785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AT$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AS785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AS$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AS785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AS785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AU$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AT785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AT$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AT785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AT785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AV$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AU785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AU$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AU785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AU785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AW$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AV785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AV$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AV785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AV785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AX$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AW785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AW$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AW785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AW785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AY$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AX785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AX$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AX785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AX785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AZ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AY785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AY$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AY785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AY785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AZ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BN785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BP$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BO785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BO$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BO785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BO785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BQ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BP785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BP$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BP785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BP785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BR$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BQ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BS$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BR785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BR$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BR785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BR785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BT$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BS785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BS$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BS785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BS785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BU$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BT785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BT$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BT785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BT785))))","v":0}]
[]
[null,null,null,null,{"$f":"E804+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E805)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>K$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:J805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>J$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:J805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:J805))))","v":0.65560723566688972},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>L$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:K805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>K$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:K805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:K805))))","v":0.62757198169473816},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>M$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:L805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>L$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:L805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:L805))))","v":0.60073557883728423},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>N$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:M805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>M$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:M805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:M805))))","v":0.57504676149883749},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>O$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:N805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>N$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:N805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:N805))))","v":0.55045645631697948},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>P$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:O805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>O$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:O805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:O805))))","v":0.52691768841769093},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Q$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:P805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>P$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:P805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:P805))))","v":0.50438549167922375},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>R$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Q805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Q$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Q805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Q805))))","v":0.48281682283329252},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>S$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:R805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>R$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:R805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:R805))))","v":0.46217047923949461},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>T$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:S805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>S$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:S805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:S805))))","v":0.4424070201758829},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>U$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:T805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>T$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:T805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:T805))))","v":0.42348869149533191},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>V$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:U805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>U$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:U805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:U805))))","v":0.40537935350376936},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>W$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:V805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>V$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:V805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:V805))))","v":0.38804441192249733},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>X$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:W805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>W$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:W805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:W805))))","v":0.37145075180272263},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Y$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:X805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>X$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:X805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:X805))))","v":0.35556667426605082},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Z$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Y805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Y$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Y805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Y805))))","v":0.34036183595010078},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Z805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Z$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Z805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Z805))))","v":0.32580719104356237},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AA805))))","v":0.31187493579996628},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AB805))))","v":0.29853845542417157},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AC805))))","v":0.28577227323010707},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AD805))))","v":0.27355200197264368},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AE805))))","v":0.26185429726062587},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AF805))))","v":0.25065681296206799},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AG805))))","v":0.23993815851632577},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AH805))))","v":0.22967785807169591},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AI805))))","v":0.21985631137038492},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805))))","v":0.21045475630612545},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AK805))))","v":0.20145523308291424},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AL805))))","v":0.19284054990640317},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AM805))))","v":0.18459425014240499},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AN805))))","v":0.17670058087977553},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AP$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AO805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AO$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AO805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AO805))))","v":0.16914446283761864},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AQ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AP805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AP$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AP805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AP805))))","v":0.16191146155932715},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AR$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AQ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805))))","v":0.15498775983843224},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AS$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AR805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AR$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AR805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AR805))))","v":0.14836013132358616},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AT$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AS805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AS$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AS805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AS805))))","v":0.14201591525225557},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AU$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AT805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AT$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AT805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AT805))))","v":0.1359429922648597},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AV$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AU805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AU$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AU805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AU805))))","v":0.13012976125315068},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AW$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AV805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AV$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AV805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AV805))))","v":0.12456511719861009},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AX$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AW805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AW$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AW805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AW805))))","v":0.11923842995852564},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AY$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AX805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AX$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AX805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AX805))))","v":0.11413952395922342},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AZ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AY805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AY$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AY805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AY805))))","v":0.10925865875766363},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AZ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805))))","v":0.10458651043426702},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BA805))))","v":0.10011415378142567},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BB805))))","v":9.5833045253673851E-2},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BC805))))","v":9.1735006646948461E-2},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BD805))))","v":8.7812209475760863E-2},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BE805))))","v":8.4057160018436744E-2},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BF805))))","v":1.881627986705686},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BI805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BK805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BL805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BM805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BN805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BP$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BO805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BO$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BO805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BO805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BQ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BP805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BP$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BP805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BP805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BR$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BQ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BS$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BR805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BR$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BR805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BR805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BT$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BS805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BS$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BS805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BS805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BU$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BT805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BT$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BT805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BT805))))","v":0}]
[null,null,null,null,null,{"$f":"F790&\" - tax depreciation\"","v":"Sub-transmission lines and cables - tax depreciation"},null,{"$f":"SUM(H802:H815)+H794","v":0},1.5031760193952979,2.7546985377123052,3.2925086092845661,6.3236752902616686,8.287246186634448,7.9328647232637639,7.5936374159000906,7.2689162384246178,6.9580808757867452,6.6605375390158761,6.3757178309060114,6.1030776602062407,5.8420962022429226,5.5922749039880015,5.3531365316728854,5.1242242591284972,4.9051007951099894,4.695347547939023,4.4945638258678526,4.3023660716376453,4.1183871297688368,3.9422755451838025,3.7736948918220303,3.6123231299652163,3.4578519910446137,3.3099863887554086,3.1684438553531811,3.0329540020556158,2.9032580025186525,2.7791080984003775,2.6602671260681183,{"$f":"SUM(AN802:AN815)+AN794","v":2.5465080635446236},2.4376135968278483,2.333375704755893,2.2335952616240582,2.138081656794899,2.0466524305746141,1.9591329256601897,1.8753559534914528,1.7951614748706695,1.7183962942395747,1.6449137670298102,1.5745735195277215,1.5072411807183719,1.4427881255965163,1.3810912294541819,1.3220326326754672,1.2654995155892477,5.3410949983769651,4.597919843338973,2.5875343432034477,9.3901261202778787,6.4116587138551964,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT802:BT815)+BT794","v":0},{"$f":"SUM(BU802:BU815)+BU794","v":0}]
[null,null,null,null,{"$f":"E830+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E831)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>I$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:H831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>H$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:H831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:H831))))","v":4.3725157108027126},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>J$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:I831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>I$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:I831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:I831))))","v":4.1897751664520611},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>K$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:J831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>J$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:J831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:J831))))","v":4.0146718974729012},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>L$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:K831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>K$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:K831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:K831))))","v":3.8468867192239302},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>M$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:L831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>L$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:L831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:L831))))","v":3.6861137867472125},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>N$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:M831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>M$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:M831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:M831))))","v":3.5320600372628075},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>O$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:N831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>N$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:N831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:N831))))","v":3.3844446559632178},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>P$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:O831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>O$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:O831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:O831))))","v":3.2429985641338916},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Q$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:P831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>P$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:P831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:P831))))","v":3.1074639286667018},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>R$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Q831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Q$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Q831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Q831))))","v":2.9775936920723276},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>S$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:R831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>R$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:R831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:R831))))","v":2.8531511221348329},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>T$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:S831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>S$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:S831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:S831))))","v":2.733909380387523},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>U$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:T831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>T$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:T831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:T831))))","v":2.6196511086234975},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>V$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:U831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>U$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:U831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:U831))))","v":2.5101680326871594},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>W$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:V831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>V$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:V831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:V831))))","v":2.4052605828244702},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>X$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:W831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>W$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:W831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:W831))))","v":2.3047375298999064},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Y$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:X831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>X$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:X831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:X831))))","v":2.208415636816996},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Z$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Y831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Y$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Y831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Y831))))","v":2.116119324507042},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Z831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Z$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Z831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Z831))))","v":2.0276803518771742},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AA831))))","v":1.9429375091343335},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AB831))))","v":1.8617363239261675},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AC831))))","v":1.783928779763178},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AD831))))","v":1.7093730462088508},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AE831))))","v":1.6379332203459518},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AF831))))","v":1.5694790790477182},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AG831))))","v":1.5038858416023833},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AH831))))","v":1.4410339422583316},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AI831))))","v":1.3808088122752746},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831))))","v":1.3231006710841622},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AK831))))","v":1.2678043261751477},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AL831))))","v":1.2148189813488335},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AM831))))","v":1.1640480529812749},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AN831))))","v":1.1153989939678171},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AP$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AO831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AO$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AO831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AO831))))","v":1.0687831250248492},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AQ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AP831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AP$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AP831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AP831))))","v":1.0241154730419644},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AR$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AQ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831))))","v":0.98131461618986726},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AS$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AR831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AR$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AR831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AR831))))","v":0.94030253550168497},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AT$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AS831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AS$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AS831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AS831))))","v":0.90100447265714212},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AU$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AT831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AT$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AT831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AT831))))","v":0.86334879371036266},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AV$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AU831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AU$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AU831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AU831))))","v":0.82726685851289128},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AW$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AV831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AV$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AV831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AV831))))","v":0.79269289559392331},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AX$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AW831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AW$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AW831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AW831))))","v":0.75956388226966109},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AY$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AX831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AX$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AX831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AX831))))","v":0.72781942976326408},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AZ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AY831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AY$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AY831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AY831))))","v":0.69740167312597534},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AZ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831))))","v":0.66825516575877819},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BA831))))","v":0.64032677834230944},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BB831))))","v":0.6135656019907918},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BC831))))","v":0.58792285545345635},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BD831))))","v":0.56335179619429354},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BE831))))","v":0.53980763518805119},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BF831))))","v":0.51724745527716109},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BG831))))","v":11.859166506981296},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BI831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BK831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BL831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BM831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BN831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BP$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BO831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BO$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BO831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BO831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BQ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BP831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BP$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BP831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BP831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BR$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BQ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BS$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BR831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BR$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BR831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BR831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BT$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BS831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BS$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BS831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BS831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BU$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BT831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BT$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BT831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BT831))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E835)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>M$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:L842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>L$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:L842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:L842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>N$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:M842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>M$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:M842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:M842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>O$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:N842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>N$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:N842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:N842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>P$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:O842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>O$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:O842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:O842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Q$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:P842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>P$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:P842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:P842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>R$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Q842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Q$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Q842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Q842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>S$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:R842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>R$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:R842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:R842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>T$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:S842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>S$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:S842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:S842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>U$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:T842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>T$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:T842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:T842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>V$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:U842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>U$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:U842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:U842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>W$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:V842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>V$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:V842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:V842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>X$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:W842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>W$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:W842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:W842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Y$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:X842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>X$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:X842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:X842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Z$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Y842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Y$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Y842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Y842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Z842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Z$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Z842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Z842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AN842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AP$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AO842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AO$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AO842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AO842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AQ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AP842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AP$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AP842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AP842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AR$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AQ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AS$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AR842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AR$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AR842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AR842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AT$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AS842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AS$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AS842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AS842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AU$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AT842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AT$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AT842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AT842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AV$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AU842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AU$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AU842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AU842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AW$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AV842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AV$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AV842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AV842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AX$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AW842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AW$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AW842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AW842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AY$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AX842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AX$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AX842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AX842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AZ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AY842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AY$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AY842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AY842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AZ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BN842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BP$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BO842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BO$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BO842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BO842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BQ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BP842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BP$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BP842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BP842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BR$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BQ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BS$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BR842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BR$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BR842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BR842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BT$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BS842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BS$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BS842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BS842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BU$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BT842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BT$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BT842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BT842))))","v":0}]
[null,null,null,null,{"$f":"E819+1","v":31},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E847)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E847)-INDEX('TAB input'!H$72:H$121, $E847)-INDEX('TAB input'!H$126:H$175, $E847)","v":92.531400917438262},{"$f":"INDEX('TAB input'!I$18:I$67, $E847)-INDEX('TAB input'!I$72:I$121, $E847)-INDEX('TAB input'!I$126:I$175, $E847)","v":96.444298909411089},{"$f":"INDEX('TAB input'!J$18:J$67, $E847)-INDEX('TAB input'!J$72:J$121, $E847)-INDEX('TAB input'!J$126:J$175, $E847)","v":105.88494871358027},{"$f":"INDEX('TAB input'!K$18:K$67, $E847)-INDEX('TAB input'!K$72:K$121, $E847)-INDEX('TAB input'!K$126:K$175, $E847)","v":131.7908034862686},{"$f":"INDEX('TAB input'!L$18:L$67, $E847)-INDEX('TAB input'!L$72:L$121, $E847)-INDEX('TAB input'!L$126:L$175, $E847)","v":181.57274388231883},{"$f":"INDEX('TAB input'!M$18:M$67, $E847)-INDEX('TAB input'!M$72:M$121, $E847)-INDEX('TAB input'!M$126:M$175, $E847)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E847)-INDEX('TAB input'!N$72:N$121, $E847)-INDEX('TAB input'!N$126:N$175, $E847)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E847)-INDEX('TAB input'!O$72:O$121, $E847)-INDEX('TAB input'!O$126:O$175, $E847)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E847)-INDEX('TAB input'!P$72:P$121, $E847)-INDEX('TAB input'!P$126:P$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E847)-INDEX('TAB input'!Q$72:Q$121, $E847)-INDEX('TAB input'!Q$126:Q$175, $E847)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E847)-INDEX('TAB input'!R$72:R$121, $E847)-INDEX('TAB input'!R$126:R$175, $E847)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E847)-INDEX('TAB input'!S$72:S$121, $E847)-INDEX('TAB input'!S$126:S$175, $E847)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E847)-INDEX('TAB input'!T$72:T$121, $E847)-INDEX('TAB input'!T$126:T$175, $E847)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E847)-INDEX('TAB input'!U$72:U$121, $E847)-INDEX('TAB input'!U$126:U$175, $E847)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E847)-INDEX('TAB input'!V$72:V$121, $E847)-INDEX('TAB input'!V$126:V$175, $E847)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E847)-INDEX('TAB input'!W$72:W$121, $E847)-INDEX('TAB input'!W$126:W$175, $E847)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E847)-INDEX('TAB input'!X$72:X$121, $E847)-INDEX('TAB input'!X$126:X$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E847)-INDEX('TAB input'!Y$72:Y$121, $E847)-INDEX('TAB input'!Y$126:Y$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E847)-INDEX('TAB input'!Z$72:Z$121, $E847)-INDEX('TAB input'!Z$126:Z$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E847)-INDEX('TAB input'!AA$72:AA$121, $E847)-INDEX('TAB input'!AA$126:AA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E847)-INDEX('TAB input'!AB$72:AB$121, $E847)-INDEX('TAB input'!AB$126:AB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E847)-INDEX('TAB input'!AC$72:AC$121, $E847)-INDEX('TAB input'!AC$126:AC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E847)-INDEX('TAB input'!AD$72:AD$121, $E847)-INDEX('TAB input'!AD$126:AD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E847)-INDEX('TAB input'!AE$72:AE$121, $E847)-INDEX('TAB input'!AE$126:AE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E847)-INDEX('TAB input'!AF$72:AF$121, $E847)-INDEX('TAB input'!AF$126:AF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E847)-INDEX('TAB input'!AG$72:AG$121, $E847)-INDEX('TAB input'!AG$126:AG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E847)-INDEX('TAB input'!AH$72:AH$121, $E847)-INDEX('TAB input'!AH$126:AH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E847)-INDEX('TAB input'!AI$72:AI$121, $E847)-INDEX('TAB input'!AI$126:AI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E847)-INDEX('TAB input'!AJ$72:AJ$121, $E847)-INDEX('TAB input'!AJ$126:AJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E847)-INDEX('TAB input'!AK$72:AK$121, $E847)-INDEX('TAB input'!AK$126:AK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E847)-INDEX('TAB input'!AL$72:AL$121, $E847)-INDEX('TAB input'!AL$126:AL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E847)-INDEX('TAB input'!AM$72:AM$121, $E847)-INDEX('TAB input'!AM$126:AM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E847)-INDEX('TAB input'!AN$72:AN$121, $E847)-INDEX('TAB input'!AN$126:AN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E847)-INDEX('TAB input'!AO$72:AO$121, $E847)-INDEX('TAB input'!AO$126:AO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E847)-INDEX('TAB input'!AP$72:AP$121, $E847)-INDEX('TAB input'!AP$126:AP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E847)-INDEX('TAB input'!AQ$72:AQ$121, $E847)-INDEX('TAB input'!AQ$126:AQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E847)-INDEX('TAB input'!AR$72:AR$121, $E847)-INDEX('TAB input'!AR$126:AR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E847)-INDEX('TAB input'!AS$72:AS$121, $E847)-INDEX('TAB input'!AS$126:AS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E847)-INDEX('TAB input'!AT$72:AT$121, $E847)-INDEX('TAB input'!AT$126:AT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E847)-INDEX('TAB input'!AU$72:AU$121, $E847)-INDEX('TAB input'!AU$126:AU$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E847)-INDEX('TAB input'!AV$72:AV$121, $E847)-INDEX('TAB input'!AV$126:AV$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E847)-INDEX('TAB input'!AW$72:AW$121, $E847)-INDEX('TAB input'!AW$126:AW$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E847)-INDEX('TAB input'!AX$72:AX$121, $E847)-INDEX('TAB input'!AX$126:AX$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E847)-INDEX('TAB input'!AY$72:AY$121, $E847)-INDEX('TAB input'!AY$126:AY$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E847)-INDEX('TAB input'!AZ$72:AZ$121, $E847)-INDEX('TAB input'!AZ$126:AZ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E847)-INDEX('TAB input'!BA$72:BA$121, $E847)-INDEX('TAB input'!BA$126:BA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E847)-INDEX('TAB input'!BB$72:BB$121, $E847)-INDEX('TAB input'!BB$126:BB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E847)-INDEX('TAB input'!BC$72:BC$121, $E847)-INDEX('TAB input'!BC$126:BC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E847)-INDEX('TAB input'!BD$72:BD$121, $E847)-INDEX('TAB input'!BD$126:BD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E847)-INDEX('TAB input'!BE$72:BE$121, $E847)-INDEX('TAB input'!BE$126:BE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E847)-INDEX('TAB input'!BF$72:BF$121, $E847)-INDEX('TAB input'!BF$126:BF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E847)-INDEX('TAB input'!BG$72:BG$121, $E847)-INDEX('TAB input'!BG$126:BG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E847)-INDEX('TAB input'!BH$72:BH$121, $E847)-INDEX('TAB input'!BH$126:BH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E847)-INDEX('TAB input'!BI$72:BI$121, $E847)-INDEX('TAB input'!BI$126:BI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E847)-INDEX('TAB input'!BJ$72:BJ$121, $E847)-INDEX('TAB input'!BJ$126:BJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E847)-INDEX('TAB input'!BK$72:BK$121, $E847)-INDEX('TAB input'!BK$126:BK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E847)-INDEX('TAB input'!BL$72:BL$121, $E847)-INDEX('TAB input'!BL$126:BL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E847)-INDEX('TAB input'!BM$72:BM$121, $E847)-INDEX('TAB input'!BM$126:BM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E847)-INDEX('TAB input'!BN$72:BN$121, $E847)-INDEX('TAB input'!BN$126:BN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E847)-INDEX('TAB input'!BO$72:BO$121, $E847)-INDEX('TAB input'!BO$126:BO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E847)-INDEX('TAB input'!BP$72:BP$121, $E847)-INDEX('TAB input'!BP$126:BP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E847)-INDEX('TAB input'!BQ$72:BQ$121, $E847)-INDEX('TAB input'!BQ$126:BQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E847)-INDEX('TAB input'!BR$72:BR$121, $E847)-INDEX('TAB input'!BR$126:BR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E847)-INDEX('TAB input'!BS$72:BS$121, $E847)-INDEX('TAB input'!BS$126:BS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E847)-INDEX('TAB input'!BT$72:BT$121, $E847)-INDEX('TAB input'!BT$126:BT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E847)-INDEX('TAB input'!BU$72:BU$121, $E847)-INDEX('TAB input'!BU$126:BU$175, $E847)","v":0}]
[null,null,null,null,{"$f":"E861+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E862)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>L$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:K862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>K$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:K862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:K862))))","v":6.5895401743134299},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>M$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:L862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>L$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:L862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:L862))))","v":6.2600631655977583},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>N$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:M862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>M$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:M862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:M862))))","v":5.9470600073178712},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>O$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:N862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>N$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:N862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:N862))))","v":5.649707006951977},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>P$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:O862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>O$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:O862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:O862))))","v":5.3672216566043787},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Q$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:P862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>P$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:P862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:P862))))","v":5.098860573774159},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>R$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Q862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Q$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Q862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Q862))))","v":4.8439175450854517},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>S$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:R862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>R$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:R862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:R862))))","v":4.6017216678311783},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>T$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:S862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>S$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:S862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:S862))))","v":4.3716355844396197},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>U$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:T862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>T$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:T862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:T862))))","v":4.1530538052176391},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>V$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:U862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>U$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:U862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:U862))))","v":3.9454011149567569},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>W$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:V862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>V$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:V862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:V862))))","v":3.7481310592089185},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>X$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:W862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>W$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:W862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:W862))))","v":3.5607245062484738},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Y$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:X862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>X$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:X862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:X862))))","v":3.3826882809360499},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Z$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Y862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Y$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Y862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Y862))))","v":3.2135538668892472},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Z862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Z$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Z862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Z862))))","v":3.0528761735447851},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AA862))))","v":2.9002323648675459},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AB862))))","v":2.7552207466241683},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AC862))))","v":2.6174597092929601},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AD862))))","v":2.4865867238283124},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AE862))))","v":2.3622573876368969},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AF862))))","v":2.2441445182550517},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AG862))))","v":2.131937292342299},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AH862))))","v":2.0253404277251841},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AI862))))","v":1.9240734063389247},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862))))","v":1.8278697360219787},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AK862))))","v":1.7364762492208796},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AL862))))","v":1.6496524367598355},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AM862))))","v":1.5671698149218436},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AN862))))","v":1.4888113241757517},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AP$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AO862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AO$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AO862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AO862))))","v":1.4143707579669638},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AQ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AP862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AP$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AP862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AP862))))","v":1.3436522200686156},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AR$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AQ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862))))","v":1.2764696090651846},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AS$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AR862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AR$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AR862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AR862))))","v":1.2126461286119252},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AT$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AS862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AS$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AS862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AS862))))","v":1.152013822181329},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AU$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AT862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AT$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AT862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AT862))))","v":1.0944131310722625},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AV$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AU862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AU$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AU862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AU862))))","v":1.0396924745186495},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AW$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AV862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AV$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AV862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AV862))))","v":0.98770785079271728},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AX$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AW862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AW$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AW862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AW862))))","v":0.93832245825308147},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AY$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AX862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AX$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AX862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AX862))))","v":0.89140633534042735},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AZ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AY862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AY$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AY862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AY862))))","v":16.936720371468112},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AZ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BI862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BK862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BL862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BM862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BN862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BP$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BO862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BO$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BO862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BO862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BQ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BP862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BP$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BP862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BP862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BR$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BQ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BS$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BR862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BR$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BR862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BR862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BT$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BS862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BS$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BS862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BS862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BU$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BT862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BT$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BT862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BT862))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E875)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E875)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E875)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E875)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E875)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E875)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E875)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E875)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E875)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E875)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E875)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E875)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E875)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E875)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E875)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E875)","v":0}]
[null,null,null,null,{"$f":"E888+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E889)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>K$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:J889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>J$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:J889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:J889))))","v":0.13813578280124347},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>L$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:K889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>K$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:K889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:K889))))","v":0.13122899366118129},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>M$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:L889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>L$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:L889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:L889))))","v":0.12466754397812223},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>N$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:M889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>M$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:M889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:M889))))","v":0.11843416677921612},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>O$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:N889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>N$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:N889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:N889))))","v":0.11251245844025533},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>P$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:O889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>O$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:O889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:O889))))","v":0.10688683551824256},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Q$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:P889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>P$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:P889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:P889))))","v":0.10154249374233042},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>R$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Q889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Q$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Q889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Q889))))","v":9.6465369055213912E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>S$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:R889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>R$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:R889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:R889))))","v":9.1642100602453216E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>T$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:S889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>S$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:S889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:S889))))","v":8.7059995572330545E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>U$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:T889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>T$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:T889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:T889))))","v":8.2706995793714017E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>V$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:U889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>U$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:U889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:U889))))","v":7.8571646004028314E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>W$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:V889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>V$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:V889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:V889))))","v":7.4643063703826909E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>X$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:W889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>W$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:W889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:W889))))","v":7.0910910518635559E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Y$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:X889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>X$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:X889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:X889))))","v":6.7365364992703777E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Z$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Y889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Y$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Y889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Y889))))","v":6.3997096743068596E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Z889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Z$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Z889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Z889))))","v":6.0797241905915164E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AA889))))","v":5.7757379810619416E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AB889))))","v":5.4869510820088438E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AC889))))","v":5.2126035279084014E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AD889))))","v":4.9519733515129817E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AE889))))","v":4.7043746839373325E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AF889))))","v":4.4691559497404651E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AG889))))","v":4.2456981522534423E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AH889))))","v":4.0334132446407697E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AI889))))","v":3.8317425824087314E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889))))","v":3.6401554532882942E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AK889))))","v":3.4581476806238798E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AL889))))","v":3.2852402965926862E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AM889))))","v":3.1209782817630517E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AN889))))","v":2.9649293676749001E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AP$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AO889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AO$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AO889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AO889))))","v":2.8166828992911543E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AQ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AP889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AP$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AP889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AP889))))","v":2.6758487543265975E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AR$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AQ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889))))","v":2.5420563166102684E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AS$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AR889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AR$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AR889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AR889))))","v":2.4149535007797551E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AT$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AS889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AS$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AS889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AS889))))","v":2.2942058257407673E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AU$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AT889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AT$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AT889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AT889))))","v":2.1794955344537282E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AV$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AU889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AU$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AU889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AU889))))","v":2.0705207577310425E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AW$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AV889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AV$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AV889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AV889))))","v":1.9669947198444903E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AX$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AW889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AW$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AW889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AW889))))","v":1.8686449838522655E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AY$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AX889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AX$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AX889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AX889))))","v":1.7752127346596525E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AZ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AY889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AY$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AY889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AY889))))","v":1.6864520979266696E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AZ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889))))","v":1.6021294930303354E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BA889))))","v":1.5220230183788198E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BB889))))","v":1.4459218674598784E-2},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BC889))))","v":0.2747251548173768},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BI889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BK889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BL889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BM889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BN889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BP$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BO889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BO$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BO889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BO889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BQ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BP889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BP$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BP889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BP889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BR$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BQ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BS$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BR889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BR$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BR889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BR889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BT$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BS889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BS$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BS889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BS889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BU$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BT889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BT$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BT889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BT889))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E887)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>I$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:H894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>H$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:H894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:H894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>J$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:I894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>I$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:I894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:I894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>K$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:J894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>J$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:J894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:J894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>L$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:K894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>K$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:K894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:K894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>M$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:L894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>L$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:L894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:L894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>N$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:M894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>M$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:M894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:M894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>O$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:N894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>N$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:N894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:N894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>P$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:O894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>O$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:O894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:O894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Q$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:P894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>P$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:P894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:P894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>R$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Q894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Q$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Q894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Q894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>S$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:R894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>R$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:R894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:R894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>T$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:S894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>S$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:S894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:S894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>U$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:T894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>T$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:T894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:T894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>V$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:U894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>U$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:U894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:U894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>W$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:V894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>V$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:V894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:V894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>X$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:W894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>W$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:W894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:W894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Y$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:X894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>X$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:X894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:X894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Z$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Y894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Y$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Y894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Y894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Z894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Z$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Z894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Z894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AN894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AP$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AO894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AO$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AO894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AO894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AQ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AP894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AP$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AP894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AP894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AR$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AQ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AS$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AR894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AR$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AR894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AR894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AT$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AS894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AS$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AS894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AS894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AU$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AT894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AT$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AT894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AT894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AV$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AU894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AU$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AU894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AU894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AW$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AV894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AV$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AV894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AV894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AX$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AW894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AW$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AW894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AW894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AY$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AX894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AX$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AX894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AX894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AZ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AY894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AY$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AY894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AY894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AZ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BN894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BP$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BO894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BO$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BO894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BO894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BQ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BP894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BP$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BP894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BP894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BR$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BQ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BS$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BR894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BR$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BR894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BR894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BT$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BS894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BS$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BS894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BS894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BU$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BT894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BT$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BT894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BT894))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E903)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E903)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E903)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E903)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E903)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E903)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E903)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E903)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E903)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E903)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E903)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E903)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E903)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E903)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E903)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E903)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E918)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>L$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:K925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>K$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:K925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:K925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>M$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:L925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>L$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:L925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:L925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>N$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:M925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>M$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:M925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:M925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>O$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:N925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>N$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:N925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:N925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>P$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:O925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>O$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:O925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:O925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Q$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:P925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>P$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:P925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:P925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>R$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Q925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Q$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Q925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Q925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>S$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:R925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>R$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:R925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:R925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>T$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:S925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>S$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:S925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:S925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>U$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:T925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>T$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:T925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:T925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>V$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:U925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>U$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:U925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:U925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>W$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:V925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>V$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:V925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:V925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>X$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:W925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>W$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:W925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:W925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Y$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:X925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>X$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:X925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:X925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Z$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Y925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Y$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Y925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Y925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Z925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Z$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Z925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Z925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AN925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AP$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AO925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AO$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AO925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AO925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AQ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AP925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AP$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AP925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AP925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AR$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AQ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AS$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AR925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AR$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AR925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AR925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AT$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AS925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AS$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AS925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AS925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AU$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AT925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AT$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AT925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AT925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AV$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AU925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AU$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AU925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AU925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AW$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AV925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AV$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AV925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AV925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AX$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AW925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AW$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AW925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AW925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AY$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AX925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AX$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AX925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AX925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AZ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AY925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AY$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AY925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AY925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AZ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BN925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BP$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BO925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BO$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BO925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BO925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BQ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BP925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BP$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BP925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BP925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BR$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BQ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BS$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BR925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BR$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BR925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BR925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BT$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BS925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BS$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BS925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BS925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BU$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BT925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BT$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BT925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BT925))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E944)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>J$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:I951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>I$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:I951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:I951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>K$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:J951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>J$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:J951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:J951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>L$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:K951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>K$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:K951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:K951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>M$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:L951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>L$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:L951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:L951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>N$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:M951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>M$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:M951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:M951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>O$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:N951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>N$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:N951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:N951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>P$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:O951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>O$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:O951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:O951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Q$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:P951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>P$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:P951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:P951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>R$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Q951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Q$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Q951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Q951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>S$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:R951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>R$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:R951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:R951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>T$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:S951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>S$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:S951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:S951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>U$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:T951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>T$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:T951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:T951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>V$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:U951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>U$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:U951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:U951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>W$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:V951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>V$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:V951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:V951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>X$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:W951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>W$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:W951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:W951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Y$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:X951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>X$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:X951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:X951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Z$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Y951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Y$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Y951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Y951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Z951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Z$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Z951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Z951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AN951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AP$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AO951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AO$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AO951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AO951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AQ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AP951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AP$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AP951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AP951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AR$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AQ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AS$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AR951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AR$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AR951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AR951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AT$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AS951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AS$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AS951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AS951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AU$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AT951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AT$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AT951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AT951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AV$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AU951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AU$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AU951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AU951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AW$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AV951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AV$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AV951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AV951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AX$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AW951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AW$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AW951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AW951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AY$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AX951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AX$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AX951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AX951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AZ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AY951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AY$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AY951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AY951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AZ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BN951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BP$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BO951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BO$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BO951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BO951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BQ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BP951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BP$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BP951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BP951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BR$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BQ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BS$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BR951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BR$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BR951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BR951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BT$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BS951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BS$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BS951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BS951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BU$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BT951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BT$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BT951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BT951))))","v":0}]
[null,null,null,null,null,{"$f":"F930&\" - tax depreciation\"","v":"Customer metering and Load control - tax depreciation"},null,{"$f":"SUM(H942:H955)+H934","v":0},8.0090917774204885E-3,7.5874273418419069E-2,0.25707999206778587,0.72208993779550978,0.66860703741597372,0.61511847442269585,0.56590899646888015,0.5206362767513697,0.47898537461126017,0.44066654464235927,0.40541322107097055,0.37298016338529288,0.34314175031446947,0.31569041028931188,0.29043517746616698,0.26720036326887359,0.24582433420736369,0.2261583874707746,0.20806571647311262,0.19142045915526362,0.17610682242284251,0.16201827662901513,0.14905681449869393,0.13713226933879841,0.12616168779169457,0.11606875276835898,0.1173214085075837,0.18753584432787371,0.32880714617825524,0.69499890547196908,6.1273523504471669E-3,{"$f":"SUM(AN942:AN955)+AN934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT942:BT955)+BT934","v":0},{"$f":"SUM(BU942:BU955)+BU934","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E959)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E959)=\"\", G967, INDEX('TAB input'!H$446:H$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E959)=\"\", H967, INDEX('TAB input'!I$446:I$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E959)=\"\", I967, INDEX('TAB input'!J$446:J$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E959)=\"\", J967, INDEX('TAB input'!K$446:K$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E959)=\"\", K967, INDEX('TAB input'!L$446:L$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E959)=\"\", L967, INDEX('TAB input'!M$446:M$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E959)=\"\", M967, INDEX('TAB input'!N$446:N$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E959)=\"\", N967, INDEX('TAB input'!O$446:O$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E959)=\"\", O967, INDEX('TAB input'!P$446:P$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E959)=\"\", P967, INDEX('TAB input'!Q$446:Q$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E959)=\"\", Q967, INDEX('TAB input'!R$446:R$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E959)=\"\", R967, INDEX('TAB input'!S$446:S$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E959)=\"\", S967, INDEX('TAB input'!T$446:T$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E959)=\"\", T967, INDEX('TAB input'!U$446:U$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E959)=\"\", U967, INDEX('TAB input'!V$446:V$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E959)=\"\", V967, INDEX('TAB input'!W$446:W$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E959)=\"\", W967, INDEX('TAB input'!X$446:X$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E959)=\"\", X967, INDEX('TAB input'!Y$446:Y$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E959)=\"\", Y967, INDEX('TAB input'!Z$446:Z$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E959)=\"\", Z967, INDEX('TAB input'!AA$446:AA$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E959)=\"\", AA967, INDEX('TAB input'!AB$446:AB$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E959)=\"\", AB967, INDEX('TAB input'!AC$446:AC$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E959)=\"\", AC967, INDEX('TAB input'!AD$446:AD$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E959)=\"\", AD967, INDEX('TAB input'!AE$446:AE$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E959)=\"\", AE967, INDEX('TAB input'!AF$446:AF$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E959)=\"\", AF967, INDEX('TAB input'!AG$446:AG$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E959)=\"\", AG967, INDEX('TAB input'!AH$446:AH$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E959)=\"\", AH967, INDEX('TAB input'!AI$446:AI$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E959)=\"\", AI967, INDEX('TAB input'!AJ$446:AJ$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E959)=\"\", AJ967, INDEX('TAB input'!AK$446:AK$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E959)=\"\", AK967, INDEX('TAB input'!AL$446:AL$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E959)=\"\", AL967, INDEX('TAB input'!AM$446:AM$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E959)=\"\", AM967, INDEX('TAB input'!AN$446:AN$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E959)=\"\", AN967, INDEX('TAB input'!AO$446:AO$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E959)=\"\", AO967, INDEX('TAB input'!AP$446:AP$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E959)=\"\", AP967, INDEX('TAB input'!AQ$446:AQ$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E959)=\"\", AQ967, INDEX('TAB input'!AR$446:AR$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E959)=\"\", AR967, INDEX('TAB input'!AS$446:AS$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E959)=\"\", AS967, INDEX('TAB input'!AT$446:AT$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E959)=\"\", AT967, INDEX('TAB input'!AU$446:AU$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E959)=\"\", AU967, INDEX('TAB input'!AV$446:AV$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E959)=\"\", AV967, INDEX('TAB input'!AW$446:AW$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E959)=\"\", AW967, INDEX('TAB input'!AX$446:AX$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E959)=\"\", AX967, INDEX('TAB input'!AY$446:AY$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E959)=\"\", AY967, INDEX('TAB input'!AZ$446:AZ$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E959)=\"\", AZ967, INDEX('TAB input'!BA$446:BA$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E959)=\"\", BA967, INDEX('TAB input'!BB$446:BB$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E959)=\"\", BB967, INDEX('TAB input'!BC$446:BC$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E959)=\"\", BC967, INDEX('TAB input'!BD$446:BD$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E959)=\"\", BD967, INDEX('TAB input'!BE$446:BE$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E959)=\"\", BE967, INDEX('TAB input'!BF$446:BF$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E959)=\"\", BF967, INDEX('TAB input'!BG$446:BG$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E959)=\"\", BG967, INDEX('TAB input'!BH$446:BH$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E959)=\"\", BH967, INDEX('TAB input'!BI$446:BI$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E959)=\"\", BI967, INDEX('TAB input'!BJ$446:BJ$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E959)=\"\", BJ967, INDEX('TAB input'!BK$446:BK$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E959)=\"\", BK967, INDEX('TAB input'!BL$446:BL$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E959)=\"\", BL967, INDEX('TAB input'!BM$446:BM$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E959)=\"\", BM967, INDEX('TAB input'!BN$446:BN$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E959)=\"\", BN967, INDEX('TAB input'!BO$446:BO$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E959)=\"\", BO967, INDEX('TAB input'!BP$446:BP$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E959)=\"\", BP967, INDEX('TAB input'!BQ$446:BQ$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E959)=\"\", BQ967, INDEX('TAB input'!BR$446:BR$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E959)=\"\", BR967, INDEX('TAB input'!BS$446:BS$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E959)=\"\", BS967, INDEX('TAB input'!BT$446:BT$495, $E959))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E959)=\"\", BT967, INDEX('TAB input'!BU$446:BU$495, $E959))","v":"DV"}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E975)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>M$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:L982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>L$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:L982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:L982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>N$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:M982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>M$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:M982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:M982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>O$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:N982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>N$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:N982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:N982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>P$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:O982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>O$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:O982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:O982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Q$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:P982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>P$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:P982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:P982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>R$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Q982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Q$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Q982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Q982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>S$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:R982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>R$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:R982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:R982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>T$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:S982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>S$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:S982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:S982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>U$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:T982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>T$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:T982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:T982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>V$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:U982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>U$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:U982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:U982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>W$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:V982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>V$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:V982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:V982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>X$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:W982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>W$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:W982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:W982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Y$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:X982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>X$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:X982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:X982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Z$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Y982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Y$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Y982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Y982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Z982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Z$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Z982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Z982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AN982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AP$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AO982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AO$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AO982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AO982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AQ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AP982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AP$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AP982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AP982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AR$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AQ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AS$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AR982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AR$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AR982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AR982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AT$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AS982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AS$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AS982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AS982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AU$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AT982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AT$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AT982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AT982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AV$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AU982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AU$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AU982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AU982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AW$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AV982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AV$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AV982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AV982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AX$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AW982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AW$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AW982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AW982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AY$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AX982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AX$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AX982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AX982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AZ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AY982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AY$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AY982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AY982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AZ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BN982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BP$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BO982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BO$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BO982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BO982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BQ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BP982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BP$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BP982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BP982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BR$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BQ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BS$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BR982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BR$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BR982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BR982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BT$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BS982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BS$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BS982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BS982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BU$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BT982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BT$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BT982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BT982))))","v":0}]
[null,null,null,null,{"$f":"E959+1","v":36},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E987)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E987)-INDEX('TAB input'!H$72:H$121, $E987)-INDEX('TAB input'!H$126:H$175, $E987)","v":0.13322042970804057},{"$f":"INDEX('TAB input'!I$18:I$67, $E987)-INDEX('TAB input'!I$72:I$121, $E987)-INDEX('TAB input'!I$126:I$175, $E987)","v":0.20546438871405542},{"$f":"INDEX('TAB input'!J$18:J$67, $E987)-INDEX('TAB input'!J$72:J$121, $E987)-INDEX('TAB input'!J$126:J$175, $E987)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E987)-INDEX('TAB input'!K$72:K$121, $E987)-INDEX('TAB input'!K$126:K$175, $E987)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E987)-INDEX('TAB input'!L$72:L$121, $E987)-INDEX('TAB input'!L$126:L$175, $E987)","v":0.75956737246750927},{"$f":"INDEX('TAB input'!M$18:M$67, $E987)-INDEX('TAB input'!M$72:M$121, $E987)-INDEX('TAB input'!M$126:M$175, $E987)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E987)-INDEX('TAB input'!N$72:N$121, $E987)-INDEX('TAB input'!N$126:N$175, $E987)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E987)-INDEX('TAB input'!O$72:O$121, $E987)-INDEX('TAB input'!O$126:O$175, $E987)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E987)-INDEX('TAB input'!P$72:P$121, $E987)-INDEX('TAB input'!P$126:P$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E987)-INDEX('TAB input'!Q$72:Q$121, $E987)-INDEX('TAB input'!Q$126:Q$175, $E987)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E987)-INDEX('TAB input'!R$72:R$121, $E987)-INDEX('TAB input'!R$126:R$175, $E987)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E987)-INDEX('TAB input'!S$72:S$121, $E987)-INDEX('TAB input'!S$126:S$175, $E987)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E987)-INDEX('TAB input'!T$72:T$121, $E987)-INDEX('TAB input'!T$126:T$175, $E987)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E987)-INDEX('TAB input'!U$72:U$121, $E987)-INDEX('TAB input'!U$126:U$175, $E987)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E987)-INDEX('TAB input'!V$72:V$121, $E987)-INDEX('TAB input'!V$126:V$175, $E987)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E987)-INDEX('TAB input'!W$72:W$121, $E987)-INDEX('TAB input'!W$126:W$175, $E987)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E987)-INDEX('TAB input'!X$72:X$121, $E987)-INDEX('TAB input'!X$126:X$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E987)-INDEX('TAB input'!Y$72:Y$121, $E987)-INDEX('TAB input'!Y$126:Y$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E987)-INDEX('TAB input'!Z$72:Z$121, $E987)-INDEX('TAB input'!Z$126:Z$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E987)-INDEX('TAB input'!AA$72:AA$121, $E987)-INDEX('TAB input'!AA$126:AA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E987)-INDEX('TAB input'!AB$72:AB$121, $E987)-INDEX('TAB input'!AB$126:AB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E987)-INDEX('TAB input'!AC$72:AC$121, $E987)-INDEX('TAB input'!AC$126:AC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E987)-INDEX('TAB input'!AD$72:AD$121, $E987)-INDEX('TAB input'!AD$126:AD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E987)-INDEX('TAB input'!AE$72:AE$121, $E987)-INDEX('TAB input'!AE$126:AE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E987)-INDEX('TAB input'!AF$72:AF$121, $E987)-INDEX('TAB input'!AF$126:AF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E987)-INDEX('TAB input'!AG$72:AG$121, $E987)-INDEX('TAB input'!AG$126:AG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E987)-INDEX('TAB input'!AH$72:AH$121, $E987)-INDEX('TAB input'!AH$126:AH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E987)-INDEX('TAB input'!AI$72:AI$121, $E987)-INDEX('TAB input'!AI$126:AI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E987)-INDEX('TAB input'!AJ$72:AJ$121, $E987)-INDEX('TAB input'!AJ$126:AJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E987)-INDEX('TAB input'!AK$72:AK$121, $E987)-INDEX('TAB input'!AK$126:AK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E987)-INDEX('TAB input'!AL$72:AL$121, $E987)-INDEX('TAB input'!AL$126:AL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E987)-INDEX('TAB input'!AM$72:AM$121, $E987)-INDEX('TAB input'!AM$126:AM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E987)-INDEX('TAB input'!AN$72:AN$121, $E987)-INDEX('TAB input'!AN$126:AN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E987)-INDEX('TAB input'!AO$72:AO$121, $E987)-INDEX('TAB input'!AO$126:AO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E987)-INDEX('TAB input'!AP$72:AP$121, $E987)-INDEX('TAB input'!AP$126:AP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E987)-INDEX('TAB input'!AQ$72:AQ$121, $E987)-INDEX('TAB input'!AQ$126:AQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E987)-INDEX('TAB input'!AR$72:AR$121, $E987)-INDEX('TAB input'!AR$126:AR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E987)-INDEX('TAB input'!AS$72:AS$121, $E987)-INDEX('TAB input'!AS$126:AS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E987)-INDEX('TAB input'!AT$72:AT$121, $E987)-INDEX('TAB input'!AT$126:AT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E987)-INDEX('TAB input'!AU$72:AU$121, $E987)-INDEX('TAB input'!AU$126:AU$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E987)-INDEX('TAB input'!AV$72:AV$121, $E987)-INDEX('TAB input'!AV$126:AV$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E987)-INDEX('TAB input'!AW$72:AW$121, $E987)-INDEX('TAB input'!AW$126:AW$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E987)-INDEX('TAB input'!AX$72:AX$121, $E987)-INDEX('TAB input'!AX$126:AX$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E987)-INDEX('TAB input'!AY$72:AY$121, $E987)-INDEX('TAB input'!AY$126:AY$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E987)-INDEX('TAB input'!AZ$72:AZ$121, $E987)-INDEX('TAB input'!AZ$126:AZ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E987)-INDEX('TAB input'!BA$72:BA$121, $E987)-INDEX('TAB input'!BA$126:BA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E987)-INDEX('TAB input'!BB$72:BB$121, $E987)-INDEX('TAB input'!BB$126:BB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E987)-INDEX('TAB input'!BC$72:BC$121, $E987)-INDEX('TAB input'!BC$126:BC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E987)-INDEX('TAB input'!BD$72:BD$121, $E987)-INDEX('TAB input'!BD$126:BD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E987)-INDEX('TAB input'!BE$72:BE$121, $E987)-INDEX('TAB input'!BE$126:BE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E987)-INDEX('TAB input'!BF$72:BF$121, $E987)-INDEX('TAB input'!BF$126:BF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E987)-INDEX('TAB input'!BG$72:BG$121, $E987)-INDEX('TAB input'!BG$126:BG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E987)-INDEX('TAB input'!BH$72:BH$121, $E987)-INDEX('TAB input'!BH$126:BH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E987)-INDEX('TAB input'!BI$72:BI$121, $E987)-INDEX('TAB input'!BI$126:BI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E987)-INDEX('TAB input'!BJ$72:BJ$121, $E987)-INDEX('TAB input'!BJ$126:BJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E987)-INDEX('TAB input'!BK$72:BK$121, $E987)-INDEX('TAB input'!BK$126:BK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E987)-INDEX('TAB input'!BL$72:BL$121, $E987)-INDEX('TAB input'!BL$126:BL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E987)-INDEX('TAB input'!BM$72:BM$121, $E987)-INDEX('TAB input'!BM$126:BM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E987)-INDEX('TAB input'!BN$72:BN$121, $E987)-INDEX('TAB input'!BN$126:BN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E987)-INDEX('TAB input'!BO$72:BO$121, $E987)-INDEX('TAB input'!BO$126:BO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E987)-INDEX('TAB input'!BP$72:BP$121, $E987)-INDEX('TAB input'!BP$126:BP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E987)-INDEX('TAB input'!BQ$72:BQ$121, $E987)-INDEX('TAB input'!BQ$126:BQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E987)-INDEX('TAB input'!BR$72:BR$121, $E987)-INDEX('TAB input'!BR$126:BR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E987)-INDEX('TAB input'!BS$72:BS$121, $E987)-INDEX('TAB input'!BS$126:BS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E987)-INDEX('TAB input'!BT$72:BT$121, $E987)-INDEX('TAB input'!BT$126:BT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E987)-INDEX('TAB input'!BU$72:BU$121, $E987)-INDEX('TAB input'!BU$126:BU$175, $E987)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>H$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:G998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>G$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:G998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:G998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>I$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:H998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>H$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:H998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:H998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>J$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:I998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>I$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:I998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:I998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>K$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:J998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>J$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:J998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:J998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>L$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:K998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>K$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:K998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:K998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>M$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:L998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>L$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:L998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:L998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>N$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:M998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>M$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:M998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:M998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>O$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:N998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>N$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:N998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:N998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>P$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:O998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>O$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:O998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:O998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Q$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:P998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>P$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:P998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:P998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>R$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Q998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Q$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Q998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Q998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>S$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:R998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>R$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:R998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:R998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>T$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:S998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>S$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:S998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:S998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>U$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:T998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>T$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:T998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:T998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>V$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:U998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>U$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:U998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:U998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>W$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:V998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>V$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:V998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:V998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>X$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:W998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>W$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:W998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:W998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Y$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:X998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>X$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:X998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:X998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Z$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Y998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Y$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Y998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Y998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Z998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Z$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Z998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Z998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AN998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AP$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AO998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AO$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AO998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AO998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AQ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AP998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AP$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AP998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AP998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AR$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AQ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AS$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AR998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AR$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AR998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AR998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AT$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AS998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AS$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AS998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AS998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AU$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AT998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AT$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AT998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AT998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AV$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AU998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AU$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AU998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AU998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AW$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AV998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AV$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AV998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AV998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AX$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AW998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AW$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AW998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AW998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AY$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AX998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AX$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AX998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AX998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AZ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AY998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AY$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AY998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AY998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AZ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BN998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BP$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BO998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BO$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BO998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BO998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BQ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BP998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BP$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BP998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BP998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BR$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BQ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BS$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BR998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BR$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BR998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BR998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BT$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BS998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BS$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BS998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BS998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BU$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BT998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BT$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BT998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BT998))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1015)","v":0}]
[null,null,null,null,{"$f":"E1028+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1029)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>K$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>J$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029))))","v":5.2238462334735321},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>L$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>K$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029))))","v":3.0772251472557164},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>M$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>L$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029))))","v":1.8127092919054901},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>N$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>M$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029))))","v":1.0678175368126368},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>O$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>N$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029))))","v":0.62902214768591569},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>P$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>O$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029))))","v":0.90171608928446467},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Q$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>P$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>R$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Q$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>S$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>R$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>T$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>S$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>U$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>T$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>V$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>U$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>W$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>V$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>X$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>W$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Y$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>X$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Z$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Y$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Z$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AP$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AO$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AQ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AP$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AR$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AQ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AS$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AR$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AT$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AS$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AU$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AT$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AV$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AU$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AW$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AV$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AX$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AW$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AY$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AX$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AZ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AY$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AZ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BP$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BO$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BQ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BP$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BR$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BQ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BS$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BR$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BT$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BS$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BU$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BT$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1027)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>I$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>H$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>J$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>I$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>K$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>J$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>L$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>K$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>M$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>L$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>N$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>M$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>O$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>N$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>P$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>O$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Q$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>P$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>R$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Q$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>S$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>R$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>T$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>S$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>U$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>T$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>V$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>U$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>W$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>V$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>X$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>W$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Y$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>X$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Z$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Y$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Z$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AP$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AO$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AQ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AP$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AR$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AQ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AS$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AR$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AT$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AS$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AU$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AT$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AV$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AU$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AW$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AV$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AX$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AW$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AY$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AX$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AZ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AY$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AZ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BP$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BO$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BQ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BP$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BR$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BQ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BS$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BR$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BT$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BS$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BU$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BT$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1043)=0, G1045, INDEX('TAB input'!H$233:H$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1043)=0, H1045, INDEX('TAB input'!I$233:I$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1043)=0, I1045, INDEX('TAB input'!J$233:J$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1043)=0, J1045, INDEX('TAB input'!K$233:K$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1043)=0, K1045, INDEX('TAB input'!L$233:L$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1043)=0, L1045, INDEX('TAB input'!M$233:M$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1043)=0, M1045, INDEX('TAB input'!N$233:N$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1043)=0, N1045, INDEX('TAB input'!O$233:O$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1043)=0, O1045, INDEX('TAB input'!P$233:P$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1043)=0, P1045, INDEX('TAB input'!Q$233:Q$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1043)=0, Q1045, INDEX('TAB input'!R$233:R$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1043)=0, R1045, INDEX('TAB input'!S$233:S$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1043)=0, S1045, INDEX('TAB input'!T$233:T$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1043)=0, T1045, INDEX('TAB input'!U$233:U$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1043)=0, U1045, INDEX('TAB input'!V$233:V$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1043)=0, V1045, INDEX('TAB input'!W$233:W$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1043)=0, W1045, INDEX('TAB input'!X$233:X$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1043)=0, X1045, INDEX('TAB input'!Y$233:Y$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1043)=0, Y1045, INDEX('TAB input'!Z$233:Z$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1043)=0, Z1045, INDEX('TAB input'!AA$233:AA$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1043)=0, AA1045, INDEX('TAB input'!AB$233:AB$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1043)=0, AB1045, INDEX('TAB input'!AC$233:AC$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1043)=0, AC1045, INDEX('TAB input'!AD$233:AD$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1043)=0, AD1045, INDEX('TAB input'!AE$233:AE$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1043)=0, AE1045, INDEX('TAB input'!AF$233:AF$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1043)=0, AF1045, INDEX('TAB input'!AG$233:AG$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1043)=0, AG1045, INDEX('TAB input'!AH$233:AH$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1043)=0, AH1045, INDEX('TAB input'!AI$233:AI$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1043)=0, AI1045, INDEX('TAB input'!AJ$233:AJ$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1043)=0, AJ1045, INDEX('TAB input'!AK$233:AK$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1043)=0, AK1045, INDEX('TAB input'!AL$233:AL$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1043)=0, AL1045, INDEX('TAB input'!AM$233:AM$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1043)=0, AM1045, INDEX('TAB input'!AN$233:AN$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1043)=0, AN1045, INDEX('TAB input'!AO$233:AO$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1043)=0, AO1045, INDEX('TAB input'!AP$233:AP$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1043)=0, AP1045, INDEX('TAB input'!AQ$233:AQ$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1043)=0, AQ1045, INDEX('TAB input'!AR$233:AR$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1043)=0, AR1045, INDEX('TAB input'!AS$233:AS$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1043)=0, AS1045, INDEX('TAB input'!AT$233:AT$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1043)=0, AT1045, INDEX('TAB input'!AU$233:AU$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1043)=0, AU1045, INDEX('TAB input'!AV$233:AV$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1043)=0, AV1045, INDEX('TAB input'!AW$233:AW$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1043)=0, AW1045, INDEX('TAB input'!AX$233:AX$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1043)=0, AX1045, INDEX('TAB input'!AY$233:AY$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1043)=0, AY1045, INDEX('TAB input'!AZ$233:AZ$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1043)=0, AZ1045, INDEX('TAB input'!BA$233:BA$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1043)=0, BA1045, INDEX('TAB input'!BB$233:BB$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1043)=0, BB1045, INDEX('TAB input'!BC$233:BC$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1043)=0, BC1045, INDEX('TAB input'!BD$233:BD$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1043)=0, BD1045, INDEX('TAB input'!BE$233:BE$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1043)=0, BE1045, INDEX('TAB input'!BF$233:BF$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1043)=0, BF1045, INDEX('TAB input'!BG$233:BG$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1043)=0, BG1045, INDEX('TAB input'!BH$233:BH$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1043)=0, BH1045, INDEX('TAB input'!BI$233:BI$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1043)=0, BI1045, INDEX('TAB input'!BJ$233:BJ$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1043)=0, BJ1045, INDEX('TAB input'!BK$233:BK$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1043)=0, BK1045, INDEX('TAB input'!BL$233:BL$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1043)=0, BL1045, INDEX('TAB input'!BM$233:BM$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1043)=0, BM1045, INDEX('TAB input'!BN$233:BN$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1043)=0, BN1045, INDEX('TAB input'!BO$233:BO$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1043)=0, BO1045, INDEX('TAB input'!BP$233:BP$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1043)=0, BP1045, INDEX('TAB input'!BQ$233:BQ$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1043)=0, BQ1045, INDEX('TAB input'!BR$233:BR$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1043)=0, BR1045, INDEX('TAB input'!BS$233:BS$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1043)=0, BS1045, INDEX('TAB input'!BT$233:BT$282, $E1043))","v":13},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1043)=0, BT1045, INDEX('TAB input'!BU$233:BU$282, $E1043))","v":13}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1058)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>L$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>K$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>M$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>L$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>N$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>M$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>O$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>N$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>P$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>O$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Q$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>P$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>R$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Q$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>S$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>R$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>T$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>S$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>U$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>T$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>V$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>U$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>W$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>V$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>X$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>W$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Y$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>X$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Z$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Y$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Z$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AP$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AO$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AQ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AP$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AR$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AQ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AS$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AR$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AT$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AS$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AU$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AT$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AV$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AU$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AW$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AV$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AX$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AW$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AY$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AX$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AZ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AY$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AZ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BP$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BO$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BQ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BP$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BR$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BQ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BS$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BR$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BT$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BS$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BU$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BT$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1071)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1084)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>J$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>I$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>K$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>J$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>L$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>K$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>M$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>L$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>N$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>M$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>O$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>N$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>P$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>O$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Q$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>P$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>R$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Q$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>S$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>R$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>T$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>S$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>U$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>T$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>V$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>U$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>W$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>V$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>X$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>W$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Y$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>X$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Z$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Y$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Z$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AV$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AU$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AW$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AV$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AX$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AW$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AY$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AX$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AZ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AY$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AZ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1099)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1099)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1099)=\"\", G1107, INDEX('TAB input'!H$446:H$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1099)=\"\", H1107, INDEX('TAB input'!I$446:I$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1099)=\"\", I1107, INDEX('TAB input'!J$446:J$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1099)=\"\", J1107, INDEX('TAB input'!K$446:K$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1099)=\"\", K1107, INDEX('TAB input'!L$446:L$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1099)=\"\", L1107, INDEX('TAB input'!M$446:M$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1099)=\"\", M1107, INDEX('TAB input'!N$446:N$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1099)=\"\", N1107, INDEX('TAB input'!O$446:O$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1099)=\"\", O1107, INDEX('TAB input'!P$446:P$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1099)=\"\", P1107, INDEX('TAB input'!Q$446:Q$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1099)=\"\", Q1107, INDEX('TAB input'!R$446:R$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1099)=\"\", R1107, INDEX('TAB input'!S$446:S$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1099)=\"\", S1107, INDEX('TAB input'!T$446:T$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1099)=\"\", T1107, INDEX('TAB input'!U$446:U$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1099)=\"\", U1107, INDEX('TAB input'!V$446:V$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1099)=\"\", V1107, INDEX('TAB input'!W$446:W$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1099)=\"\", W1107, INDEX('TAB input'!X$446:X$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1099)=\"\", X1107, INDEX('TAB input'!Y$446:Y$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1099)=\"\", Y1107, INDEX('TAB input'!Z$446:Z$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1099)=\"\", Z1107, INDEX('TAB input'!AA$446:AA$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1099)=\"\", AA1107, INDEX('TAB input'!AB$446:AB$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1099)=\"\", AB1107, INDEX('TAB input'!AC$446:AC$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1099)=\"\", AC1107, INDEX('TAB input'!AD$446:AD$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1099)=\"\", AD1107, INDEX('TAB input'!AE$446:AE$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1099)=\"\", AE1107, INDEX('TAB input'!AF$446:AF$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1099)=\"\", AF1107, INDEX('TAB input'!AG$446:AG$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1099)=\"\", AG1107, INDEX('TAB input'!AH$446:AH$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1099)=\"\", AH1107, INDEX('TAB input'!AI$446:AI$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1099)=\"\", AI1107, INDEX('TAB input'!AJ$446:AJ$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1099)=\"\", AJ1107, INDEX('TAB input'!AK$446:AK$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1099)=\"\", AK1107, INDEX('TAB input'!AL$446:AL$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1099)=\"\", AL1107, INDEX('TAB input'!AM$446:AM$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1099)=\"\", AM1107, INDEX('TAB input'!AN$446:AN$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1099)=\"\", AN1107, INDEX('TAB input'!AO$446:AO$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1099)=\"\", AO1107, INDEX('TAB input'!AP$446:AP$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1099)=\"\", AP1107, INDEX('TAB input'!AQ$446:AQ$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1099)=\"\", AQ1107, INDEX('TAB input'!AR$446:AR$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1099)=\"\", AR1107, INDEX('TAB input'!AS$446:AS$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1099)=\"\", AS1107, INDEX('TAB input'!AT$446:AT$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1099)=\"\", AT1107, INDEX('TAB input'!AU$446:AU$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1099)=\"\", AU1107, INDEX('TAB input'!AV$446:AV$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1099)=\"\", AV1107, INDEX('TAB input'!AW$446:AW$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1099)=\"\", AW1107, INDEX('TAB input'!AX$446:AX$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1099)=\"\", AX1107, INDEX('TAB input'!AY$446:AY$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1099)=\"\", AY1107, INDEX('TAB input'!AZ$446:AZ$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1099)=\"\", AZ1107, INDEX('TAB input'!BA$446:BA$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1099)=\"\", BA1107, INDEX('TAB input'!BB$446:BB$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1099)=\"\", BB1107, INDEX('TAB input'!BC$446:BC$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1099)=\"\", BC1107, INDEX('TAB input'!BD$446:BD$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1099)=\"\", BD1107, INDEX('TAB input'!BE$446:BE$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1099)=\"\", BE1107, INDEX('TAB input'!BF$446:BF$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1099)=\"\", BF1107, INDEX('TAB input'!BG$446:BG$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1099)=\"\", BG1107, INDEX('TAB input'!BH$446:BH$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1099)=\"\", BH1107, INDEX('TAB input'!BI$446:BI$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1099)=\"\", BI1107, INDEX('TAB input'!BJ$446:BJ$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1099)=\"\", BJ1107, INDEX('TAB input'!BK$446:BK$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1099)=\"\", BK1107, INDEX('TAB input'!BL$446:BL$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1099)=\"\", BL1107, INDEX('TAB input'!BM$446:BM$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1099)=\"\", BM1107, INDEX('TAB input'!BN$446:BN$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1099)=\"\", BN1107, INDEX('TAB input'!BO$446:BO$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1099)=\"\", BO1107, INDEX('TAB input'!BP$446:BP$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1099)=\"\", BP1107, INDEX('TAB input'!BQ$446:BQ$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1099)=\"\", BQ1107, INDEX('TAB input'!BR$446:BR$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1099)=\"\", BR1107, INDEX('TAB input'!BS$446:BS$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1099)=\"\", BS1107, INDEX('TAB input'!BT$446:BT$495, $E1099))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1099)=\"\", BT1107, INDEX('TAB input'!BU$446:BU$495, $E1099))","v":"DV"}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1115)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>M$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>L$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122))))","v":6.1994076646697209},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>N$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>M$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122))))","v":2.8010538648712298},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>O$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>N$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122))))","v":1.2655890979107034},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>P$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>O$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122))))","v":0.57182612046057957},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Q$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>P$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122))))","v":0.4713210745877614},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>R$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Q$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>S$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>R$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>T$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>S$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>U$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>T$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>V$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>U$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>W$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>V$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>X$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>W$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Y$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>X$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Z$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Y$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Z$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AP$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AO$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AQ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AP$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AR$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AQ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AS$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AR$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AT$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AS$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AU$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AT$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AV$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AU$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AW$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AV$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AX$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AW$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AY$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AX$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AZ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AY$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AZ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BP$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BO$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BQ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BP$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BR$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BQ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BS$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BR$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BT$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BS$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BU$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BT$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1127)","v":9},{"$f":"INDEX('TAB input'!M$393:M$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1127)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>H$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>G$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>I$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>H$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>J$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>I$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>K$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>J$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>L$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>K$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>M$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>L$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>N$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>M$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>O$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>N$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>P$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>O$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Q$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>P$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>R$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Q$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>S$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>R$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>T$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>S$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>U$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>T$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>V$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>U$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>W$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>V$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>X$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>W$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Y$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>X$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Z$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Y$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Z$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AP$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AO$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AQ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AP$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AR$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AQ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AS$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AR$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AT$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AS$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AU$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AT$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AV$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AU$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AW$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AV$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AX$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AW$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AY$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AX$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AZ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AY$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AZ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BP$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BO$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BQ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BP$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BR$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BQ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BS$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BR$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BT$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BS$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BU$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BT$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1155","v":"Asset class 42"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1155, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,{"$f":"E1168+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1169)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>K$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>J$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>L$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>K$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>M$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>L$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>N$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>M$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>O$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>N$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>P$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>O$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Q$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>P$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>R$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Q$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>S$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>R$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>T$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>S$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>U$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>T$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>V$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>U$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>W$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>V$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>X$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>W$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Y$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>X$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Z$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Y$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Z$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AP$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AO$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AQ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AP$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AR$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AQ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AS$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AR$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AT$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AS$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AU$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AT$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AV$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AU$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AW$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AV$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AX$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AW$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AY$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AX$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AZ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AY$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AZ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BP$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BO$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BQ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BP$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BR$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BQ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BS$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BR$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BT$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BS$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BU$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BT$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169))))","v":0}]
[null,null,null,null,null,{"$f":"F1154&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1166:H1179)+H1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1166:AN1179)+AN1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1166:BT1179)+BT1158","v":0},{"$f":"SUM(BU1166:BU1179)+BU1158","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1183)=0, G1185, INDEX('TAB input'!H$233:H$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1183)=0, H1185, INDEX('TAB input'!I$233:I$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1183)=0, I1185, INDEX('TAB input'!J$233:J$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1183)=0, J1185, INDEX('TAB input'!K$233:K$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1183)=0, K1185, INDEX('TAB input'!L$233:L$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1183)=0, L1185, INDEX('TAB input'!M$233:M$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1183)=0, M1185, INDEX('TAB input'!N$233:N$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1183)=0, N1185, INDEX('TAB input'!O$233:O$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1183)=0, O1185, INDEX('TAB input'!P$233:P$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1183)=0, P1185, INDEX('TAB input'!Q$233:Q$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1183)=0, Q1185, INDEX('TAB input'!R$233:R$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1183)=0, R1185, INDEX('TAB input'!S$233:S$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1183)=0, S1185, INDEX('TAB input'!T$233:T$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1183)=0, T1185, INDEX('TAB input'!U$233:U$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1183)=0, U1185, INDEX('TAB input'!V$233:V$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1183)=0, V1185, INDEX('TAB input'!W$233:W$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1183)=0, W1185, INDEX('TAB input'!X$233:X$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1183)=0, X1185, INDEX('TAB input'!Y$233:Y$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1183)=0, Y1185, INDEX('TAB input'!Z$233:Z$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1183)=0, Z1185, INDEX('TAB input'!AA$233:AA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1183)=0, AA1185, INDEX('TAB input'!AB$233:AB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1183)=0, AB1185, INDEX('TAB input'!AC$233:AC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1183)=0, AC1185, INDEX('TAB input'!AD$233:AD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1183)=0, AD1185, INDEX('TAB input'!AE$233:AE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1183)=0, AE1185, INDEX('TAB input'!AF$233:AF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1183)=0, AF1185, INDEX('TAB input'!AG$233:AG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1183)=0, AG1185, INDEX('TAB input'!AH$233:AH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1183)=0, AH1185, INDEX('TAB input'!AI$233:AI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1183)=0, AI1185, INDEX('TAB input'!AJ$233:AJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1183)=0, AJ1185, INDEX('TAB input'!AK$233:AK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1183)=0, AK1185, INDEX('TAB input'!AL$233:AL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1183)=0, AL1185, INDEX('TAB input'!AM$233:AM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1183)=0, AM1185, INDEX('TAB input'!AN$233:AN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1183)=0, AN1185, INDEX('TAB input'!AO$233:AO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1183)=0, AO1185, INDEX('TAB input'!AP$233:AP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1183)=0, AP1185, INDEX('TAB input'!AQ$233:AQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1183)=0, AQ1185, INDEX('TAB input'!AR$233:AR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1183)=0, AR1185, INDEX('TAB input'!AS$233:AS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1183)=0, AS1185, INDEX('TAB input'!AT$233:AT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1183)=0, AT1185, INDEX('TAB input'!AU$233:AU$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1183)=0, AU1185, INDEX('TAB input'!AV$233:AV$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1183)=0, AV1185, INDEX('TAB input'!AW$233:AW$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1183)=0, AW1185, INDEX('TAB input'!AX$233:AX$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1183)=0, AX1185, INDEX('TAB input'!AY$233:AY$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1183)=0, AY1185, INDEX('TAB input'!AZ$233:AZ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1183)=0, AZ1185, INDEX('TAB input'!BA$233:BA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1183)=0, BA1185, INDEX('TAB input'!BB$233:BB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1183)=0, BB1185, INDEX('TAB input'!BC$233:BC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1183)=0, BC1185, INDEX('TAB input'!BD$233:BD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1183)=0, BD1185, INDEX('TAB input'!BE$233:BE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1183)=0, BE1185, INDEX('TAB input'!BF$233:BF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1183)=0, BF1185, INDEX('TAB input'!BG$233:BG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1183)=0, BG1185, INDEX('TAB input'!BH$233:BH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1183)=0, BH1185, INDEX('TAB input'!BI$233:BI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1183)=0, BI1185, INDEX('TAB input'!BJ$233:BJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1183)=0, BJ1185, INDEX('TAB input'!BK$233:BK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1183)=0, BK1185, INDEX('TAB input'!BL$233:BL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1183)=0, BL1185, INDEX('TAB input'!BM$233:BM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1183)=0, BM1185, INDEX('TAB input'!BN$233:BN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1183)=0, BN1185, INDEX('TAB input'!BO$233:BO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1183)=0, BO1185, INDEX('TAB input'!BP$233:BP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1183)=0, BP1185, INDEX('TAB input'!BQ$233:BQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1183)=0, BQ1185, INDEX('TAB input'!BR$233:BR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1183)=0, BR1185, INDEX('TAB input'!BS$233:BS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1183)=0, BS1185, INDEX('TAB input'!BT$233:BT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1183)=0, BT1185, INDEX('TAB input'!BU$233:BU$282, $E1183))","v":0}]
[]
[null,null,null,null,{"$f":"E1183+1","v":44},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1211)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1211)-INDEX('TAB input'!H$72:H$121, $E1211)-INDEX('TAB input'!H$126:H$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1211)-INDEX('TAB input'!I$72:I$121, $E1211)-INDEX('TAB input'!I$126:I$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1211)-INDEX('TAB input'!J$72:J$121, $E1211)-INDEX('TAB input'!J$126:J$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1211)-INDEX('TAB input'!K$72:K$121, $E1211)-INDEX('TAB input'!K$126:K$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1211)-INDEX('TAB input'!L$72:L$121, $E1211)-INDEX('TAB input'!L$126:L$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1211)-INDEX('TAB input'!M$72:M$121, $E1211)-INDEX('TAB input'!M$126:M$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1211)-INDEX('TAB input'!N$72:N$121, $E1211)-INDEX('TAB input'!N$126:N$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1211)-INDEX('TAB input'!O$72:O$121, $E1211)-INDEX('TAB input'!O$126:O$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1211)-INDEX('TAB input'!P$72:P$121, $E1211)-INDEX('TAB input'!P$126:P$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1211)-INDEX('TAB input'!Q$72:Q$121, $E1211)-INDEX('TAB input'!Q$126:Q$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1211)-INDEX('TAB input'!R$72:R$121, $E1211)-INDEX('TAB input'!R$126:R$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1211)-INDEX('TAB input'!S$72:S$121, $E1211)-INDEX('TAB input'!S$126:S$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1211)-INDEX('TAB input'!T$72:T$121, $E1211)-INDEX('TAB input'!T$126:T$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1211)-INDEX('TAB input'!U$72:U$121, $E1211)-INDEX('TAB input'!U$126:U$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1211)-INDEX('TAB input'!V$72:V$121, $E1211)-INDEX('TAB input'!V$126:V$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1211)-INDEX('TAB input'!W$72:W$121, $E1211)-INDEX('TAB input'!W$126:W$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1211)-INDEX('TAB input'!X$72:X$121, $E1211)-INDEX('TAB input'!X$126:X$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1211)-INDEX('TAB input'!Y$72:Y$121, $E1211)-INDEX('TAB input'!Y$126:Y$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1211)-INDEX('TAB input'!Z$72:Z$121, $E1211)-INDEX('TAB input'!Z$126:Z$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1211)-INDEX('TAB input'!AA$72:AA$121, $E1211)-INDEX('TAB input'!AA$126:AA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1211)-INDEX('TAB input'!AB$72:AB$121, $E1211)-INDEX('TAB input'!AB$126:AB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1211)-INDEX('TAB input'!AC$72:AC$121, $E1211)-INDEX('TAB input'!AC$126:AC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1211)-INDEX('TAB input'!AD$72:AD$121, $E1211)-INDEX('TAB input'!AD$126:AD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1211)-INDEX('TAB input'!AE$72:AE$121, $E1211)-INDEX('TAB input'!AE$126:AE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1211)-INDEX('TAB input'!AF$72:AF$121, $E1211)-INDEX('TAB input'!AF$126:AF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1211)-INDEX('TAB input'!AG$72:AG$121, $E1211)-INDEX('TAB input'!AG$126:AG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1211)-INDEX('TAB input'!AH$72:AH$121, $E1211)-INDEX('TAB input'!AH$126:AH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1211)-INDEX('TAB input'!AI$72:AI$121, $E1211)-INDEX('TAB input'!AI$126:AI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1211)-INDEX('TAB input'!AJ$72:AJ$121, $E1211)-INDEX('TAB input'!AJ$126:AJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1211)-INDEX('TAB input'!AK$72:AK$121, $E1211)-INDEX('TAB input'!AK$126:AK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1211)-INDEX('TAB input'!AL$72:AL$121, $E1211)-INDEX('TAB input'!AL$126:AL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1211)-INDEX('TAB input'!AM$72:AM$121, $E1211)-INDEX('TAB input'!AM$126:AM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1211)-INDEX('TAB input'!AN$72:AN$121, $E1211)-INDEX('TAB input'!AN$126:AN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1211)-INDEX('TAB input'!AO$72:AO$121, $E1211)-INDEX('TAB input'!AO$126:AO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1211)-INDEX('TAB input'!AP$72:AP$121, $E1211)-INDEX('TAB input'!AP$126:AP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1211)-INDEX('TAB input'!AQ$72:AQ$121, $E1211)-INDEX('TAB input'!AQ$126:AQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1211)-INDEX('TAB input'!AR$72:AR$121, $E1211)-INDEX('TAB input'!AR$126:AR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1211)-INDEX('TAB input'!AS$72:AS$121, $E1211)-INDEX('TAB input'!AS$126:AS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1211)-INDEX('TAB input'!AT$72:AT$121, $E1211)-INDEX('TAB input'!AT$126:AT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1211)-INDEX('TAB input'!AU$72:AU$121, $E1211)-INDEX('TAB input'!AU$126:AU$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1211)-INDEX('TAB input'!AV$72:AV$121, $E1211)-INDEX('TAB input'!AV$126:AV$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1211)-INDEX('TAB input'!AW$72:AW$121, $E1211)-INDEX('TAB input'!AW$126:AW$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1211)-INDEX('TAB input'!AX$72:AX$121, $E1211)-INDEX('TAB input'!AX$126:AX$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1211)-INDEX('TAB input'!AY$72:AY$121, $E1211)-INDEX('TAB input'!AY$126:AY$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1211)-INDEX('TAB input'!AZ$72:AZ$121, $E1211)-INDEX('TAB input'!AZ$126:AZ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1211)-INDEX('TAB input'!BA$72:BA$121, $E1211)-INDEX('TAB input'!BA$126:BA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1211)-INDEX('TAB input'!BB$72:BB$121, $E1211)-INDEX('TAB input'!BB$126:BB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1211)-INDEX('TAB input'!BC$72:BC$121, $E1211)-INDEX('TAB input'!BC$126:BC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1211)-INDEX('TAB input'!BD$72:BD$121, $E1211)-INDEX('TAB input'!BD$126:BD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1211)-INDEX('TAB input'!BE$72:BE$121, $E1211)-INDEX('TAB input'!BE$126:BE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1211)-INDEX('TAB input'!BF$72:BF$121, $E1211)-INDEX('TAB input'!BF$126:BF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1211)-INDEX('TAB input'!BG$72:BG$121, $E1211)-INDEX('TAB input'!BG$126:BG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1211)-INDEX('TAB input'!BH$72:BH$121, $E1211)-INDEX('TAB input'!BH$126:BH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1211)-INDEX('TAB input'!BI$72:BI$121, $E1211)-INDEX('TAB input'!BI$126:BI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1211)-INDEX('TAB input'!BJ$72:BJ$121, $E1211)-INDEX('TAB input'!BJ$126:BJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1211)-INDEX('TAB input'!BK$72:BK$121, $E1211)-INDEX('TAB input'!BK$126:BK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1211)-INDEX('TAB input'!BL$72:BL$121, $E1211)-INDEX('TAB input'!BL$126:BL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1211)-INDEX('TAB input'!BM$72:BM$121, $E1211)-INDEX('TAB input'!BM$126:BM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1211)-INDEX('TAB input'!BN$72:BN$121, $E1211)-INDEX('TAB input'!BN$126:BN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1211)-INDEX('TAB input'!BO$72:BO$121, $E1211)-INDEX('TAB input'!BO$126:BO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1211)-INDEX('TAB input'!BP$72:BP$121, $E1211)-INDEX('TAB input'!BP$126:BP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1211)-INDEX('TAB input'!BQ$72:BQ$121, $E1211)-INDEX('TAB input'!BQ$126:BQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1211)-INDEX('TAB input'!BR$72:BR$121, $E1211)-INDEX('TAB input'!BR$126:BR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1211)-INDEX('TAB input'!BS$72:BS$121, $E1211)-INDEX('TAB input'!BS$126:BS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1211)-INDEX('TAB input'!BT$72:BT$121, $E1211)-INDEX('TAB input'!BT$126:BT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1211)-INDEX('TAB input'!BU$72:BU$121, $E1211)-INDEX('TAB input'!BU$126:BU$175, $E1211)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1211)","v":0}]
[null,null,null,null,{"$f":"E1226+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1227)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>M$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>L$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>N$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>M$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>O$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>N$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>P$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>O$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Q$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>P$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>R$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Q$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>S$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>R$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>T$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>S$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>U$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>T$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>V$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>U$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>W$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>V$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>X$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>W$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Y$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>X$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Z$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Y$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Z$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AP$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AO$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AQ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AP$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AR$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AQ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AS$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AR$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AT$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AS$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AU$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AT$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AV$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AU$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AW$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AV$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AX$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AW$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AY$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AX$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AZ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AY$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AZ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BP$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BO$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BQ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BP$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BR$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BQ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BS$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BR$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BT$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BS$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BU$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BT$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1239)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1239)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1239)=\"\", G1247, INDEX('TAB input'!H$446:H$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1239)=\"\", H1247, INDEX('TAB input'!I$446:I$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1239)=\"\", I1247, INDEX('TAB input'!J$446:J$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1239)=\"\", J1247, INDEX('TAB input'!K$446:K$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1239)=\"\", K1247, INDEX('TAB input'!L$446:L$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1239)=\"\", L1247, INDEX('TAB input'!M$446:M$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1239)=\"\", M1247, INDEX('TAB input'!N$446:N$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1239)=\"\", N1247, INDEX('TAB input'!O$446:O$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1239)=\"\", O1247, INDEX('TAB input'!P$446:P$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1239)=\"\", P1247, INDEX('TAB input'!Q$446:Q$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1239)=\"\", Q1247, INDEX('TAB input'!R$446:R$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1239)=\"\", R1247, INDEX('TAB input'!S$446:S$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1239)=\"\", S1247, INDEX('TAB input'!T$446:T$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1239)=\"\", T1247, INDEX('TAB input'!U$446:U$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1239)=\"\", U1247, INDEX('TAB input'!V$446:V$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1239)=\"\", V1247, INDEX('TAB input'!W$446:W$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1239)=\"\", W1247, INDEX('TAB input'!X$446:X$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1239)=\"\", X1247, INDEX('TAB input'!Y$446:Y$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1239)=\"\", Y1247, INDEX('TAB input'!Z$446:Z$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1239)=\"\", Z1247, INDEX('TAB input'!AA$446:AA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1239)=\"\", AA1247, INDEX('TAB input'!AB$446:AB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1239)=\"\", AB1247, INDEX('TAB input'!AC$446:AC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1239)=\"\", AC1247, INDEX('TAB input'!AD$446:AD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1239)=\"\", AD1247, INDEX('TAB input'!AE$446:AE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1239)=\"\", AE1247, INDEX('TAB input'!AF$446:AF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1239)=\"\", AF1247, INDEX('TAB input'!AG$446:AG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1239)=\"\", AG1247, INDEX('TAB input'!AH$446:AH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1239)=\"\", AH1247, INDEX('TAB input'!AI$446:AI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1239)=\"\", AI1247, INDEX('TAB input'!AJ$446:AJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1239)=\"\", AJ1247, INDEX('TAB input'!AK$446:AK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1239)=\"\", AK1247, INDEX('TAB input'!AL$446:AL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1239)=\"\", AL1247, INDEX('TAB input'!AM$446:AM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1239)=\"\", AM1247, INDEX('TAB input'!AN$446:AN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1239)=\"\", AN1247, INDEX('TAB input'!AO$446:AO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1239)=\"\", AO1247, INDEX('TAB input'!AP$446:AP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1239)=\"\", AP1247, INDEX('TAB input'!AQ$446:AQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1239)=\"\", AQ1247, INDEX('TAB input'!AR$446:AR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1239)=\"\", AR1247, INDEX('TAB input'!AS$446:AS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1239)=\"\", AS1247, INDEX('TAB input'!AT$446:AT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1239)=\"\", AT1247, INDEX('TAB input'!AU$446:AU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1239)=\"\", AU1247, INDEX('TAB input'!AV$446:AV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1239)=\"\", AV1247, INDEX('TAB input'!AW$446:AW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1239)=\"\", AW1247, INDEX('TAB input'!AX$446:AX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1239)=\"\", AX1247, INDEX('TAB input'!AY$446:AY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1239)=\"\", AY1247, INDEX('TAB input'!AZ$446:AZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1239)=\"\", AZ1247, INDEX('TAB input'!BA$446:BA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1239)=\"\", BA1247, INDEX('TAB input'!BB$446:BB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1239)=\"\", BB1247, INDEX('TAB input'!BC$446:BC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1239)=\"\", BC1247, INDEX('TAB input'!BD$446:BD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1239)=\"\", BD1247, INDEX('TAB input'!BE$446:BE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1239)=\"\", BE1247, INDEX('TAB input'!BF$446:BF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1239)=\"\", BF1247, INDEX('TAB input'!BG$446:BG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1239)=\"\", BG1247, INDEX('TAB input'!BH$446:BH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1239)=\"\", BH1247, INDEX('TAB input'!BI$446:BI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1239)=\"\", BI1247, INDEX('TAB input'!BJ$446:BJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1239)=\"\", BJ1247, INDEX('TAB input'!BK$446:BK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1239)=\"\", BK1247, INDEX('TAB input'!BL$446:BL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1239)=\"\", BL1247, INDEX('TAB input'!BM$446:BM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1239)=\"\", BM1247, INDEX('TAB input'!BN$446:BN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1239)=\"\", BN1247, INDEX('TAB input'!BO$446:BO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1239)=\"\", BO1247, INDEX('TAB input'!BP$446:BP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1239)=\"\", BP1247, INDEX('TAB input'!BQ$446:BQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1239)=\"\", BQ1247, INDEX('TAB input'!BR$446:BR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1239)=\"\", BR1247, INDEX('TAB input'!BS$446:BS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1239)=\"\", BS1247, INDEX('TAB input'!BT$446:BT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1239)=\"\", BT1247, INDEX('TAB input'!BU$446:BU$495, $E1239))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1251)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>I$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>H$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>J$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>I$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>K$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>J$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>L$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>K$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>M$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>L$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>N$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>M$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>O$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>N$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>P$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>O$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Q$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>P$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>R$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Q$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>S$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>R$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>T$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>S$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>U$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>T$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>V$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>U$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>W$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>V$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>X$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>W$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Y$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>X$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Z$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Y$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Z$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AP$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AO$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AQ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AP$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AR$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AQ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AS$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AR$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AT$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AS$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AU$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AT$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AV$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AU$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AW$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AV$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AX$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AW$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AY$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AX$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AZ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AY$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AZ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BP$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BO$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BQ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BP$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BR$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BQ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BS$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BR$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BT$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BS$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BU$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BT$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1267)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>H$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>G$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>I$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>H$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>J$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>I$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>K$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>J$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>L$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>K$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>M$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>L$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>N$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>M$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>O$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>N$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>P$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>O$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Q$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>P$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>R$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Q$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>S$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>R$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>T$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>S$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>U$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>T$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>V$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>U$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>W$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>V$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>X$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>W$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Y$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>X$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Z$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Y$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Z$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AP$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AO$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AQ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AP$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AR$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AQ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AS$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AR$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AT$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AS$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AU$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AT$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AV$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AU$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AW$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AV$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AX$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AW$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AY$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AX$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AZ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AY$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AZ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BP$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BO$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BQ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BP$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BR$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BQ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BS$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BR$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BT$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BS$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BU$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BT$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1282)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>L$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>K$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>M$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>L$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>N$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>M$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>O$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>N$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>P$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>O$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Q$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>P$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>R$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Q$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>S$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>R$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>T$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>S$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>U$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>T$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>V$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>U$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>W$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>V$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>X$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>W$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Y$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>X$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Z$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Y$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Z$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AP$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AO$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AQ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AP$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AR$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AQ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AS$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AR$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AT$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AS$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AU$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AT$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AV$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AU$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AW$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AV$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AX$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AW$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AY$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AX$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AZ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AY$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AZ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BP$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BO$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BQ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BP$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BR$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BQ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BS$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BR$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BT$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BS$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BU$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BT$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1295","v":"Asset class 47"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1295, 'TAB input'!$D$18:$D$67, 0))","v":"Buildings (System)"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F1294&\" - tax depreciation\"","v":"Buildings (System) - tax depreciation"},null,{"$f":"SUM(H1306:H1319)+H1298","v":0},0.22937948123317536,0.37642602708524486,0.81148598620207824,1.0092121808007386,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.0659345958781814,1.065934595878173,0.83655511464500454,0.68950856879294498,0.25444860967610822,5.6722415077441912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1306:BT1319)+BT1298","v":0},{"$f":"SUM(BU1306:BU1319)+BU1298","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1323)=0, G1325, INDEX('TAB input'!H$233:H$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1323)=0, H1325, INDEX('TAB input'!I$233:I$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1323)=0, I1325, INDEX('TAB input'!J$233:J$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1323)=0, J1325, INDEX('TAB input'!K$233:K$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1323)=0, K1325, INDEX('TAB input'!L$233:L$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1323)=0, L1325, INDEX('TAB input'!M$233:M$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1323)=0, M1325, INDEX('TAB input'!N$233:N$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1323)=0, N1325, INDEX('TAB input'!O$233:O$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1323)=0, O1325, INDEX('TAB input'!P$233:P$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1323)=0, P1325, INDEX('TAB input'!Q$233:Q$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1323)=0, Q1325, INDEX('TAB input'!R$233:R$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1323)=0, R1325, INDEX('TAB input'!S$233:S$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1323)=0, S1325, INDEX('TAB input'!T$233:T$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1323)=0, T1325, INDEX('TAB input'!U$233:U$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1323)=0, U1325, INDEX('TAB input'!V$233:V$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1323)=0, V1325, INDEX('TAB input'!W$233:W$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1323)=0, W1325, INDEX('TAB input'!X$233:X$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1323)=0, X1325, INDEX('TAB input'!Y$233:Y$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1323)=0, Y1325, INDEX('TAB input'!Z$233:Z$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1323)=0, Z1325, INDEX('TAB input'!AA$233:AA$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1323)=0, AA1325, INDEX('TAB input'!AB$233:AB$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1323)=0, AB1325, INDEX('TAB input'!AC$233:AC$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1323)=0, AC1325, INDEX('TAB input'!AD$233:AD$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1323)=0, AD1325, INDEX('TAB input'!AE$233:AE$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1323)=0, AE1325, INDEX('TAB input'!AF$233:AF$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1323)=0, AF1325, INDEX('TAB input'!AG$233:AG$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1323)=0, AG1325, INDEX('TAB input'!AH$233:AH$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1323)=0, AH1325, INDEX('TAB input'!AI$233:AI$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1323)=0, AI1325, INDEX('TAB input'!AJ$233:AJ$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1323)=0, AJ1325, INDEX('TAB input'!AK$233:AK$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1323)=0, AK1325, INDEX('TAB input'!AL$233:AL$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1323)=0, AL1325, INDEX('TAB input'!AM$233:AM$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1323)=0, AM1325, INDEX('TAB input'!AN$233:AN$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1323)=0, AN1325, INDEX('TAB input'!AO$233:AO$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1323)=0, AO1325, INDEX('TAB input'!AP$233:AP$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1323)=0, AP1325, INDEX('TAB input'!AQ$233:AQ$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1323)=0, AQ1325, INDEX('TAB input'!AR$233:AR$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1323)=0, AR1325, INDEX('TAB input'!AS$233:AS$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1323)=0, AS1325, INDEX('TAB input'!AT$233:AT$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1323)=0, AT1325, INDEX('TAB input'!AU$233:AU$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1323)=0, AU1325, INDEX('TAB input'!AV$233:AV$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1323)=0, AV1325, INDEX('TAB input'!AW$233:AW$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1323)=0, AW1325, INDEX('TAB input'!AX$233:AX$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1323)=0, AX1325, INDEX('TAB input'!AY$233:AY$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1323)=0, AY1325, INDEX('TAB input'!AZ$233:AZ$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1323)=0, AZ1325, INDEX('TAB input'!BA$233:BA$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1323)=0, BA1325, INDEX('TAB input'!BB$233:BB$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1323)=0, BB1325, INDEX('TAB input'!BC$233:BC$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1323)=0, BC1325, INDEX('TAB input'!BD$233:BD$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1323)=0, BD1325, INDEX('TAB input'!BE$233:BE$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1323)=0, BE1325, INDEX('TAB input'!BF$233:BF$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1323)=0, BF1325, INDEX('TAB input'!BG$233:BG$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1323)=0, BG1325, INDEX('TAB input'!BH$233:BH$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1323)=0, BH1325, INDEX('TAB input'!BI$233:BI$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1323)=0, BI1325, INDEX('TAB input'!BJ$233:BJ$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1323)=0, BJ1325, INDEX('TAB input'!BK$233:BK$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1323)=0, BK1325, INDEX('TAB input'!BL$233:BL$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1323)=0, BL1325, INDEX('TAB input'!BM$233:BM$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1323)=0, BM1325, INDEX('TAB input'!BN$233:BN$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1323)=0, BN1325, INDEX('TAB input'!BO$233:BO$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1323)=0, BO1325, INDEX('TAB input'!BP$233:BP$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1323)=0, BP1325, INDEX('TAB input'!BQ$233:BQ$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1323)=0, BQ1325, INDEX('TAB input'!BR$233:BR$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1323)=0, BR1325, INDEX('TAB input'!BS$233:BS$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1323)=0, BS1325, INDEX('TAB input'!BT$233:BT$282, $E1323))","v":50},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1323)=0, BT1325, INDEX('TAB input'!BU$233:BU$282, $E1323))","v":50}]
[null,null,null,null,{"$f":"E1335+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1336)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>J$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>I$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>K$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>J$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>L$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>K$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>M$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>L$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>N$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>M$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>O$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>N$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>P$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>O$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Q$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>P$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>R$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Q$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>S$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>R$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>T$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>S$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>U$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>T$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>V$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>U$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>W$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>V$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>X$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>W$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Y$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>X$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Z$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Y$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Z$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AP$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AO$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AQ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AP$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AR$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AQ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AS$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AR$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AT$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AS$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AU$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AT$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AV$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AU$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336))))","v":9.5423205786380944E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AW$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AV$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336))))","v":9.5423205786379306E-2},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AX$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AW$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AY$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AX$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AZ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AY$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AZ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BP$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BO$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BQ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BP$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BR$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BQ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BS$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BR$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BT$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BS$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BU$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BT$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336))))","v":0}]
[null,null,null,null,{"$f":"E1323+1","v":49},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1351)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1351)-INDEX('TAB input'!H$72:H$121, $E1351)-INDEX('TAB input'!H$126:H$175, $E1351)","v":44.397267374279025},{"$f":"INDEX('TAB input'!I$18:I$67, $E1351)-INDEX('TAB input'!I$72:I$121, $E1351)-INDEX('TAB input'!I$126:I$175, $E1351)","v":76.575674407127252},{"$f":"INDEX('TAB input'!J$18:J$67, $E1351)-INDEX('TAB input'!J$72:J$121, $E1351)-INDEX('TAB input'!J$126:J$175, $E1351)","v":93.449296347005145},{"$f":"INDEX('TAB input'!K$18:K$67, $E1351)-INDEX('TAB input'!K$72:K$121, $E1351)-INDEX('TAB input'!K$126:K$175, $E1351)","v":45.069361395993077},{"$f":"INDEX('TAB input'!L$18:L$67, $E1351)-INDEX('TAB input'!L$72:L$121, $E1351)-INDEX('TAB input'!L$126:L$175, $E1351)","v":18.571510638968849},{"$f":"INDEX('TAB input'!M$18:M$67, $E1351)-INDEX('TAB input'!M$72:M$121, $E1351)-INDEX('TAB input'!M$126:M$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1351)-INDEX('TAB input'!N$72:N$121, $E1351)-INDEX('TAB input'!N$126:N$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1351)-INDEX('TAB input'!O$72:O$121, $E1351)-INDEX('TAB input'!O$126:O$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1351)-INDEX('TAB input'!P$72:P$121, $E1351)-INDEX('TAB input'!P$126:P$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1351)-INDEX('TAB input'!Q$72:Q$121, $E1351)-INDEX('TAB input'!Q$126:Q$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1351)-INDEX('TAB input'!R$72:R$121, $E1351)-INDEX('TAB input'!R$126:R$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1351)-INDEX('TAB input'!S$72:S$121, $E1351)-INDEX('TAB input'!S$126:S$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1351)-INDEX('TAB input'!T$72:T$121, $E1351)-INDEX('TAB input'!T$126:T$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1351)-INDEX('TAB input'!U$72:U$121, $E1351)-INDEX('TAB input'!U$126:U$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1351)-INDEX('TAB input'!V$72:V$121, $E1351)-INDEX('TAB input'!V$126:V$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1351)-INDEX('TAB input'!W$72:W$121, $E1351)-INDEX('TAB input'!W$126:W$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1351)-INDEX('TAB input'!X$72:X$121, $E1351)-INDEX('TAB input'!X$126:X$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1351)-INDEX('TAB input'!Y$72:Y$121, $E1351)-INDEX('TAB input'!Y$126:Y$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1351)-INDEX('TAB input'!Z$72:Z$121, $E1351)-INDEX('TAB input'!Z$126:Z$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1351)-INDEX('TAB input'!AA$72:AA$121, $E1351)-INDEX('TAB input'!AA$126:AA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1351)-INDEX('TAB input'!AB$72:AB$121, $E1351)-INDEX('TAB input'!AB$126:AB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1351)-INDEX('TAB input'!AC$72:AC$121, $E1351)-INDEX('TAB input'!AC$126:AC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1351)-INDEX('TAB input'!AD$72:AD$121, $E1351)-INDEX('TAB input'!AD$126:AD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1351)-INDEX('TAB input'!AE$72:AE$121, $E1351)-INDEX('TAB input'!AE$126:AE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1351)-INDEX('TAB input'!AF$72:AF$121, $E1351)-INDEX('TAB input'!AF$126:AF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1351)-INDEX('TAB input'!AG$72:AG$121, $E1351)-INDEX('TAB input'!AG$126:AG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1351)-INDEX('TAB input'!AH$72:AH$121, $E1351)-INDEX('TAB input'!AH$126:AH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1351)-INDEX('TAB input'!AI$72:AI$121, $E1351)-INDEX('TAB input'!AI$126:AI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1351)-INDEX('TAB input'!AJ$72:AJ$121, $E1351)-INDEX('TAB input'!AJ$126:AJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1351)-INDEX('TAB input'!AK$72:AK$121, $E1351)-INDEX('TAB input'!AK$126:AK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1351)-INDEX('TAB input'!AL$72:AL$121, $E1351)-INDEX('TAB input'!AL$126:AL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1351)-INDEX('TAB input'!AM$72:AM$121, $E1351)-INDEX('TAB input'!AM$126:AM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1351)-INDEX('TAB input'!AN$72:AN$121, $E1351)-INDEX('TAB input'!AN$126:AN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1351)-INDEX('TAB input'!AO$72:AO$121, $E1351)-INDEX('TAB input'!AO$126:AO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1351)-INDEX('TAB input'!AP$72:AP$121, $E1351)-INDEX('TAB input'!AP$126:AP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1351)-INDEX('TAB input'!AQ$72:AQ$121, $E1351)-INDEX('TAB input'!AQ$126:AQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1351)-INDEX('TAB input'!AR$72:AR$121, $E1351)-INDEX('TAB input'!AR$126:AR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1351)-INDEX('TAB input'!AS$72:AS$121, $E1351)-INDEX('TAB input'!AS$126:AS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1351)-INDEX('TAB input'!AT$72:AT$121, $E1351)-INDEX('TAB input'!AT$126:AT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1351)-INDEX('TAB input'!AU$72:AU$121, $E1351)-INDEX('TAB input'!AU$126:AU$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1351)-INDEX('TAB input'!AV$72:AV$121, $E1351)-INDEX('TAB input'!AV$126:AV$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1351)-INDEX('TAB input'!AW$72:AW$121, $E1351)-INDEX('TAB input'!AW$126:AW$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1351)-INDEX('TAB input'!AX$72:AX$121, $E1351)-INDEX('TAB input'!AX$126:AX$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1351)-INDEX('TAB input'!AY$72:AY$121, $E1351)-INDEX('TAB input'!AY$126:AY$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1351)-INDEX('TAB input'!AZ$72:AZ$121, $E1351)-INDEX('TAB input'!AZ$126:AZ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1351)-INDEX('TAB input'!BA$72:BA$121, $E1351)-INDEX('TAB input'!BA$126:BA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1351)-INDEX('TAB input'!BB$72:BB$121, $E1351)-INDEX('TAB input'!BB$126:BB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1351)-INDEX('TAB input'!BC$72:BC$121, $E1351)-INDEX('TAB input'!BC$126:BC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1351)-INDEX('TAB input'!BD$72:BD$121, $E1351)-INDEX('TAB input'!BD$126:BD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1351)-INDEX('TAB input'!BE$72:BE$121, $E1351)-INDEX('TAB input'!BE$126:BE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1351)-INDEX('TAB input'!BF$72:BF$121, $E1351)-INDEX('TAB input'!BF$126:BF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1351)-INDEX('TAB input'!BG$72:BG$121, $E1351)-INDEX('TAB input'!BG$126:BG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1351)-INDEX('TAB input'!BH$72:BH$121, $E1351)-INDEX('TAB input'!BH$126:BH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1351)-INDEX('TAB input'!BI$72:BI$121, $E1351)-INDEX('TAB input'!BI$126:BI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1351)-INDEX('TAB input'!BJ$72:BJ$121, $E1351)-INDEX('TAB input'!BJ$126:BJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1351)-INDEX('TAB input'!BK$72:BK$121, $E1351)-INDEX('TAB input'!BK$126:BK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1351)-INDEX('TAB input'!BL$72:BL$121, $E1351)-INDEX('TAB input'!BL$126:BL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1351)-INDEX('TAB input'!BM$72:BM$121, $E1351)-INDEX('TAB input'!BM$126:BM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1351)-INDEX('TAB input'!BN$72:BN$121, $E1351)-INDEX('TAB input'!BN$126:BN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1351)-INDEX('TAB input'!BO$72:BO$121, $E1351)-INDEX('TAB input'!BO$126:BO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1351)-INDEX('TAB input'!BP$72:BP$121, $E1351)-INDEX('TAB input'!BP$126:BP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1351)-INDEX('TAB input'!BQ$72:BQ$121, $E1351)-INDEX('TAB input'!BQ$126:BQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1351)-INDEX('TAB input'!BR$72:BR$121, $E1351)-INDEX('TAB input'!BR$126:BR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1351)-INDEX('TAB input'!BS$72:BS$121, $E1351)-INDEX('TAB input'!BS$126:BS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1351)-INDEX('TAB input'!BT$72:BT$121, $E1351)-INDEX('TAB input'!BT$126:BT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1351)-INDEX('TAB input'!BU$72:BU$121, $E1351)-INDEX('TAB input'!BU$126:BU$175, $E1351)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1351)","v":0}]
[null,null,null,null,{"$f":"E1366+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1367)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>M$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>L$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367))))","v":3.7143021277937698},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>N$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>M$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367))))","v":3.7143021277937698},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>O$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>N$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367))))","v":3.7143021277937698},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>P$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>O$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367))))","v":3.7143021277937698},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Q$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>P$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367))))","v":3.7143021277937702},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>R$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Q$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>S$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>R$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>T$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>S$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>U$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>T$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>V$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>U$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>W$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>V$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>X$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>W$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Y$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>X$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Z$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Y$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Z$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AP$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AO$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AQ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AP$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AR$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AQ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AS$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AR$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AT$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AS$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AU$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AT$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AV$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AU$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AW$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AV$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AX$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AW$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AY$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AX$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AZ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AY$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AZ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BP$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BO$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BQ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BP$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BR$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BQ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BS$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BR$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BT$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BS$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BU$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BT$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1367)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>M$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>L$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>N$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>M$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>O$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>N$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>P$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>O$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Q$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>P$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>R$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Q$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>S$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>R$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>T$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>S$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>U$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>T$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>V$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>U$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>W$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>V$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>X$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>W$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Y$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>X$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Z$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Y$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Z$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AP$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AO$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AQ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AP$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AR$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AQ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AS$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AR$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AT$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AS$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AU$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AT$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AV$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AU$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AW$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AV$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AX$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AW$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AY$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AX$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AZ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AY$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AZ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BP$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BO$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BQ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BP$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BR$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BQ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BS$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BR$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BT$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BS$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BU$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BT$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1350&\" - tax depreciation\"","v":"In-house Software - tax depreciation"},null,{"$f":"SUM(H1362:H1375)+H1354","v":0},8.8794534748558043,24.194588356281255,42.884447625682284,51.8983199048809,55.612622032674672,46.733168557818864,31.41803367639341,12.728174406992386,3.7143021277937702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1362:BT1375)+BT1354","v":0},{"$f":"SUM(BU1362:BU1375)+BU1354","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1379","v":"Asset class 50"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1379, 'TAB input'!$D$18:$D$67, 0))","v":"ERC"}]
[null,null,null,null,{"$f":"E1351+1","v":50},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1379)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1379)-INDEX('TAB input'!H$72:H$121, $E1379)-INDEX('TAB input'!H$126:H$175, $E1379)","v":10.994049067050069},{"$f":"INDEX('TAB input'!I$18:I$67, $E1379)-INDEX('TAB input'!I$72:I$121, $E1379)-INDEX('TAB input'!I$126:I$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1379)-INDEX('TAB input'!J$72:J$121, $E1379)-INDEX('TAB input'!J$126:J$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1379)-INDEX('TAB input'!K$72:K$121, $E1379)-INDEX('TAB input'!K$126:K$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1379)-INDEX('TAB input'!L$72:L$121, $E1379)-INDEX('TAB input'!L$126:L$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1379)-INDEX('TAB input'!M$72:M$121, $E1379)-INDEX('TAB input'!M$126:M$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1379)-INDEX('TAB input'!N$72:N$121, $E1379)-INDEX('TAB input'!N$126:N$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1379)-INDEX('TAB input'!O$72:O$121, $E1379)-INDEX('TAB input'!O$126:O$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1379)-INDEX('TAB input'!P$72:P$121, $E1379)-INDEX('TAB input'!P$126:P$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1379)-INDEX('TAB input'!Q$72:Q$121, $E1379)-INDEX('TAB input'!Q$126:Q$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1379)-INDEX('TAB input'!R$72:R$121, $E1379)-INDEX('TAB input'!R$126:R$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1379)-INDEX('TAB input'!S$72:S$121, $E1379)-INDEX('TAB input'!S$126:S$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1379)-INDEX('TAB input'!T$72:T$121, $E1379)-INDEX('TAB input'!T$126:T$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1379)-INDEX('TAB input'!U$72:U$121, $E1379)-INDEX('TAB input'!U$126:U$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1379)-INDEX('TAB input'!V$72:V$121, $E1379)-INDEX('TAB input'!V$126:V$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1379)-INDEX('TAB input'!W$72:W$121, $E1379)-INDEX('TAB input'!W$126:W$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1379)-INDEX('TAB input'!X$72:X$121, $E1379)-INDEX('TAB input'!X$126:X$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1379)-INDEX('TAB input'!Y$72:Y$121, $E1379)-INDEX('TAB input'!Y$126:Y$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1379)-INDEX('TAB input'!Z$72:Z$121, $E1379)-INDEX('TAB input'!Z$126:Z$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1379)-INDEX('TAB input'!AA$72:AA$121, $E1379)-INDEX('TAB input'!AA$126:AA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1379)-INDEX('TAB input'!AB$72:AB$121, $E1379)-INDEX('TAB input'!AB$126:AB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1379)-INDEX('TAB input'!AC$72:AC$121, $E1379)-INDEX('TAB input'!AC$126:AC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1379)-INDEX('TAB input'!AD$72:AD$121, $E1379)-INDEX('TAB input'!AD$126:AD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1379)-INDEX('TAB input'!AE$72:AE$121, $E1379)-INDEX('TAB input'!AE$126:AE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1379)-INDEX('TAB input'!AF$72:AF$121, $E1379)-INDEX('TAB input'!AF$126:AF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1379)-INDEX('TAB input'!AG$72:AG$121, $E1379)-INDEX('TAB input'!AG$126:AG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1379)-INDEX('TAB input'!AH$72:AH$121, $E1379)-INDEX('TAB input'!AH$126:AH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1379)-INDEX('TAB input'!AI$72:AI$121, $E1379)-INDEX('TAB input'!AI$126:AI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1379)-INDEX('TAB input'!AJ$72:AJ$121, $E1379)-INDEX('TAB input'!AJ$126:AJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1379)-INDEX('TAB input'!AK$72:AK$121, $E1379)-INDEX('TAB input'!AK$126:AK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1379)-INDEX('TAB input'!AL$72:AL$121, $E1379)-INDEX('TAB input'!AL$126:AL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1379)-INDEX('TAB input'!AM$72:AM$121, $E1379)-INDEX('TAB input'!AM$126:AM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1379)-INDEX('TAB input'!AN$72:AN$121, $E1379)-INDEX('TAB input'!AN$126:AN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1379)-INDEX('TAB input'!AO$72:AO$121, $E1379)-INDEX('TAB input'!AO$126:AO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1379)-INDEX('TAB input'!AP$72:AP$121, $E1379)-INDEX('TAB input'!AP$126:AP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1379)-INDEX('TAB input'!AQ$72:AQ$121, $E1379)-INDEX('TAB input'!AQ$126:AQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1379)-INDEX('TAB input'!AR$72:AR$121, $E1379)-INDEX('TAB input'!AR$126:AR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1379)-INDEX('TAB input'!AS$72:AS$121, $E1379)-INDEX('TAB input'!AS$126:AS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1379)-INDEX('TAB input'!AT$72:AT$121, $E1379)-INDEX('TAB input'!AT$126:AT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1379)-INDEX('TAB input'!AU$72:AU$121, $E1379)-INDEX('TAB input'!AU$126:AU$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1379)-INDEX('TAB input'!AV$72:AV$121, $E1379)-INDEX('TAB input'!AV$126:AV$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1379)-INDEX('TAB input'!AW$72:AW$121, $E1379)-INDEX('TAB input'!AW$126:AW$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1379)-INDEX('TAB input'!AX$72:AX$121, $E1379)-INDEX('TAB input'!AX$126:AX$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1379)-INDEX('TAB input'!AY$72:AY$121, $E1379)-INDEX('TAB input'!AY$126:AY$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1379)-INDEX('TAB input'!AZ$72:AZ$121, $E1379)-INDEX('TAB input'!AZ$126:AZ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1379)-INDEX('TAB input'!BA$72:BA$121, $E1379)-INDEX('TAB input'!BA$126:BA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1379)-INDEX('TAB input'!BB$72:BB$121, $E1379)-INDEX('TAB input'!BB$126:BB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1379)-INDEX('TAB input'!BC$72:BC$121, $E1379)-INDEX('TAB input'!BC$126:BC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1379)-INDEX('TAB input'!BD$72:BD$121, $E1379)-INDEX('TAB input'!BD$126:BD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1379)-INDEX('TAB input'!BE$72:BE$121, $E1379)-INDEX('TAB input'!BE$126:BE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1379)-INDEX('TAB input'!BF$72:BF$121, $E1379)-INDEX('TAB input'!BF$126:BF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1379)-INDEX('TAB input'!BG$72:BG$121, $E1379)-INDEX('TAB input'!BG$126:BG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1379)-INDEX('TAB input'!BH$72:BH$121, $E1379)-INDEX('TAB input'!BH$126:BH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1379)-INDEX('TAB input'!BI$72:BI$121, $E1379)-INDEX('TAB input'!BI$126:BI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1379)-INDEX('TAB input'!BJ$72:BJ$121, $E1379)-INDEX('TAB input'!BJ$126:BJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1379)-INDEX('TAB input'!BK$72:BK$121, $E1379)-INDEX('TAB input'!BK$126:BK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1379)-INDEX('TAB input'!BL$72:BL$121, $E1379)-INDEX('TAB input'!BL$126:BL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1379)-INDEX('TAB input'!BM$72:BM$121, $E1379)-INDEX('TAB input'!BM$126:BM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1379)-INDEX('TAB input'!BN$72:BN$121, $E1379)-INDEX('TAB input'!BN$126:BN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1379)-INDEX('TAB input'!BO$72:BO$121, $E1379)-INDEX('TAB input'!BO$126:BO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1379)-INDEX('TAB input'!BP$72:BP$121, $E1379)-INDEX('TAB input'!BP$126:BP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1379)-INDEX('TAB input'!BQ$72:BQ$121, $E1379)-INDEX('TAB input'!BQ$126:BQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1379)-INDEX('TAB input'!BR$72:BR$121, $E1379)-INDEX('TAB input'!BR$126:BR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1379)-INDEX('TAB input'!BS$72:BS$121, $E1379)-INDEX('TAB input'!BS$126:BS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1379)-INDEX('TAB input'!BT$72:BT$121, $E1379)-INDEX('TAB input'!BT$126:BT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1379)-INDEX('TAB input'!BU$72:BU$121, $E1379)-INDEX('TAB input'!BU$126:BU$175, $E1379)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1379)=\"\", IF($G1379=0, 0, F1380), INDEX('TAB input'!$G$180:$G$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1379)=\"\", G1380, INDEX('TAB input'!H$180:H$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1379)=\"\", H1380, INDEX('TAB input'!I$180:I$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1379)=\"\", I1380, INDEX('TAB input'!J$180:J$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1379)=\"\", J1380, INDEX('TAB input'!K$180:K$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1379)=\"\", K1380, INDEX('TAB input'!L$180:L$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1379)=\"\", L1380, INDEX('TAB input'!M$180:M$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1379)=\"\", M1380, INDEX('TAB input'!N$180:N$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1379)=\"\", N1380, INDEX('TAB input'!O$180:O$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1379)=\"\", O1380, INDEX('TAB input'!P$180:P$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1379)=\"\", P1380, INDEX('TAB input'!Q$180:Q$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1379)=\"\", Q1380, INDEX('TAB input'!R$180:R$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1379)=\"\", R1380, INDEX('TAB input'!S$180:S$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1379)=\"\", S1380, INDEX('TAB input'!T$180:T$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1379)=\"\", T1380, INDEX('TAB input'!U$180:U$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1379)=\"\", U1380, INDEX('TAB input'!V$180:V$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1379)=\"\", V1380, INDEX('TAB input'!W$180:W$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1379)=\"\", W1380, INDEX('TAB input'!X$180:X$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1379)=\"\", X1380, INDEX('TAB input'!Y$180:Y$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1379)=\"\", Y1380, INDEX('TAB input'!Z$180:Z$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1379)=\"\", Z1380, INDEX('TAB input'!AA$180:AA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1379)=\"\", AA1380, INDEX('TAB input'!AB$180:AB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1379)=\"\", AB1380, INDEX('TAB input'!AC$180:AC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1379)=\"\", AC1380, INDEX('TAB input'!AD$180:AD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1379)=\"\", AD1380, INDEX('TAB input'!AE$180:AE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1379)=\"\", AE1380, INDEX('TAB input'!AF$180:AF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1379)=\"\", AF1380, INDEX('TAB input'!AG$180:AG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1379)=\"\", AG1380, INDEX('TAB input'!AH$180:AH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1379)=\"\", AH1380, INDEX('TAB input'!AI$180:AI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1379)=\"\", AI1380, INDEX('TAB input'!AJ$180:AJ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1379)=\"\", AJ1380, INDEX('TAB input'!AK$180:AK$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1379)=\"\", AK1380, INDEX('TAB input'!AL$180:AL$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1379)=\"\", AL1380, INDEX('TAB input'!AM$180:AM$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1379)=\"\", AM1380, INDEX('TAB input'!AN$180:AN$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1379)=\"\", AN1380, INDEX('TAB input'!AO$180:AO$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1379)=\"\", AO1380, INDEX('TAB input'!AP$180:AP$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1379)=\"\", AP1380, INDEX('TAB input'!AQ$180:AQ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1379)=\"\", AQ1380, INDEX('TAB input'!AR$180:AR$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1379)=\"\", AR1380, INDEX('TAB input'!AS$180:AS$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1379)=\"\", AS1380, INDEX('TAB input'!AT$180:AT$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1379)=\"\", AT1380, INDEX('TAB input'!AU$180:AU$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1379)=\"\", AU1380, INDEX('TAB input'!AV$180:AV$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1379)=\"\", AV1380, INDEX('TAB input'!AW$180:AW$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1379)=\"\", AW1380, INDEX('TAB input'!AX$180:AX$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1379)=\"\", AX1380, INDEX('TAB input'!AY$180:AY$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1379)=\"\", AY1380, INDEX('TAB input'!AZ$180:AZ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1379)=\"\", AZ1380, INDEX('TAB input'!BA$180:BA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1379)=\"\", BA1380, INDEX('TAB input'!BB$180:BB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1379)=\"\", BB1380, INDEX('TAB input'!BC$180:BC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1379)=\"\", BC1380, INDEX('TAB input'!BD$180:BD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1379)=\"\", BD1380, INDEX('TAB input'!BE$180:BE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1379)=\"\", BE1380, INDEX('TAB input'!BF$180:BF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1379)=\"\", BF1380, INDEX('TAB input'!BG$180:BG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1379)=\"\", BG1380, INDEX('TAB input'!BH$180:BH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1379)=\"\", BH1380, INDEX('TAB input'!BI$180:BI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1379)=\"\", BI1380, INDEX('TAB input'!BJ$180:BJ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1379)=\"\", BJ1380, INDEX('TAB input'!BK$180:BK$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1379)=\"\", BK1380, INDEX('TAB input'!BL$180:BL$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1379)=\"\", BL1380, INDEX('TAB input'!BM$180:BM$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1379)=\"\", BM1380, INDEX('TAB input'!BN$180:BN$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1379)=\"\", BN1380, INDEX('TAB input'!BO$180:BO$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1379)=\"\", BO1380, INDEX('TAB input'!BP$180:BP$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1379)=\"\", BP1380, INDEX('TAB input'!BQ$180:BQ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1379)=\"\", BQ1380, INDEX('TAB input'!BR$180:BR$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1379)=\"\", BR1380, INDEX('TAB input'!BS$180:BS$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1379)=\"\", BS1380, INDEX('TAB input'!BT$180:BT$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1379)=\"\", BT1380, INDEX('TAB input'!BU$180:BU$229, $E1379))","v":5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1379)=0, G1381, INDEX('TAB input'!H$233:H$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1379)=0, H1381, INDEX('TAB input'!I$233:I$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1379)=0, I1381, INDEX('TAB input'!J$233:J$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1379)=0, J1381, INDEX('TAB input'!K$233:K$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1379)=0, K1381, INDEX('TAB input'!L$233:L$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1379)=0, L1381, INDEX('TAB input'!M$233:M$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1379)=0, M1381, INDEX('TAB input'!N$233:N$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1379)=0, N1381, INDEX('TAB input'!O$233:O$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1379)=0, O1381, INDEX('TAB input'!P$233:P$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1379)=0, P1381, INDEX('TAB input'!Q$233:Q$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1379)=0, Q1381, INDEX('TAB input'!R$233:R$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1379)=0, R1381, INDEX('TAB input'!S$233:S$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1379)=0, S1381, INDEX('TAB input'!T$233:T$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1379)=0, T1381, INDEX('TAB input'!U$233:U$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1379)=0, U1381, INDEX('TAB input'!V$233:V$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1379)=0, V1381, INDEX('TAB input'!W$233:W$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1379)=0, W1381, INDEX('TAB input'!X$233:X$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1379)=0, X1381, INDEX('TAB input'!Y$233:Y$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1379)=0, Y1381, INDEX('TAB input'!Z$233:Z$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1379)=0, Z1381, INDEX('TAB input'!AA$233:AA$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1379)=0, AA1381, INDEX('TAB input'!AB$233:AB$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1379)=0, AB1381, INDEX('TAB input'!AC$233:AC$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1379)=0, AC1381, INDEX('TAB input'!AD$233:AD$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1379)=0, AD1381, INDEX('TAB input'!AE$233:AE$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1379)=0, AE1381, INDEX('TAB input'!AF$233:AF$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1379)=0, AF1381, INDEX('TAB input'!AG$233:AG$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1379)=0, AG1381, INDEX('TAB input'!AH$233:AH$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1379)=0, AH1381, INDEX('TAB input'!AI$233:AI$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1379)=0, AI1381, INDEX('TAB input'!AJ$233:AJ$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1379)=0, AJ1381, INDEX('TAB input'!AK$233:AK$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1379)=0, AK1381, INDEX('TAB input'!AL$233:AL$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1379)=0, AL1381, INDEX('TAB input'!AM$233:AM$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1379)=0, AM1381, INDEX('TAB input'!AN$233:AN$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1379)=0, AN1381, INDEX('TAB input'!AO$233:AO$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1379)=0, AO1381, INDEX('TAB input'!AP$233:AP$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1379)=0, AP1381, INDEX('TAB input'!AQ$233:AQ$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1379)=0, AQ1381, INDEX('TAB input'!AR$233:AR$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1379)=0, AR1381, INDEX('TAB input'!AS$233:AS$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1379)=0, AS1381, INDEX('TAB input'!AT$233:AT$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1379)=0, AT1381, INDEX('TAB input'!AU$233:AU$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1379)=0, AU1381, INDEX('TAB input'!AV$233:AV$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1379)=0, AV1381, INDEX('TAB input'!AW$233:AW$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1379)=0, AW1381, INDEX('TAB input'!AX$233:AX$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1379)=0, AX1381, INDEX('TAB input'!AY$233:AY$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1379)=0, AY1381, INDEX('TAB input'!AZ$233:AZ$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1379)=0, AZ1381, INDEX('TAB input'!BA$233:BA$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1379)=0, BA1381, INDEX('TAB input'!BB$233:BB$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1379)=0, BB1381, INDEX('TAB input'!BC$233:BC$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1379)=0, BC1381, INDEX('TAB input'!BD$233:BD$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1379)=0, BD1381, INDEX('TAB input'!BE$233:BE$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1379)=0, BE1381, INDEX('TAB input'!BF$233:BF$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1379)=0, BF1381, INDEX('TAB input'!BG$233:BG$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1379)=0, BG1381, INDEX('TAB input'!BH$233:BH$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1379)=0, BH1381, INDEX('TAB input'!BI$233:BI$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1379)=0, BI1381, INDEX('TAB input'!BJ$233:BJ$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1379)=0, BJ1381, INDEX('TAB input'!BK$233:BK$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1379)=0, BK1381, INDEX('TAB input'!BL$233:BL$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1379)=0, BL1381, INDEX('TAB input'!BM$233:BM$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1379)=0, BM1381, INDEX('TAB input'!BN$233:BN$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1379)=0, BN1381, INDEX('TAB input'!BO$233:BO$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1379)=0, BO1381, INDEX('TAB input'!BP$233:BP$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1379)=0, BP1381, INDEX('TAB input'!BQ$233:BQ$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1379)=0, BQ1381, INDEX('TAB input'!BR$233:BR$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1379)=0, BR1381, INDEX('TAB input'!BS$233:BS$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1379)=0, BS1381, INDEX('TAB input'!BT$233:BT$282, $E1379))","v":41.741871993078803},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1379)=0, BT1381, INDEX('TAB input'!BU$233:BU$282, $E1379))","v":41.741871993078803}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1379)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1379)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1379)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1379)=\"\", G1387, INDEX('TAB input'!H$446:H$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1379)=\"\", H1387, INDEX('TAB input'!I$446:I$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1379)=\"\", I1387, INDEX('TAB input'!J$446:J$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1379)=\"\", J1387, INDEX('TAB input'!K$446:K$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1379)=\"\", K1387, INDEX('TAB input'!L$446:L$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1379)=\"\", L1387, INDEX('TAB input'!M$446:M$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1379)=\"\", M1387, INDEX('TAB input'!N$446:N$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1379)=\"\", N1387, INDEX('TAB input'!O$446:O$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1379)=\"\", O1387, INDEX('TAB input'!P$446:P$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1379)=\"\", P1387, INDEX('TAB input'!Q$446:Q$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1379)=\"\", Q1387, INDEX('TAB input'!R$446:R$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1379)=\"\", R1387, INDEX('TAB input'!S$446:S$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1379)=\"\", S1387, INDEX('TAB input'!T$446:T$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1379)=\"\", T1387, INDEX('TAB input'!U$446:U$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1379)=\"\", U1387, INDEX('TAB input'!V$446:V$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1379)=\"\", V1387, INDEX('TAB input'!W$446:W$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1379)=\"\", W1387, INDEX('TAB input'!X$446:X$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1379)=\"\", X1387, INDEX('TAB input'!Y$446:Y$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1379)=\"\", Y1387, INDEX('TAB input'!Z$446:Z$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1379)=\"\", Z1387, INDEX('TAB input'!AA$446:AA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1379)=\"\", AA1387, INDEX('TAB input'!AB$446:AB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1379)=\"\", AB1387, INDEX('TAB input'!AC$446:AC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1379)=\"\", AC1387, INDEX('TAB input'!AD$446:AD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1379)=\"\", AD1387, INDEX('TAB input'!AE$446:AE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1379)=\"\", AE1387, INDEX('TAB input'!AF$446:AF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1379)=\"\", AF1387, INDEX('TAB input'!AG$446:AG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1379)=\"\", AG1387, INDEX('TAB input'!AH$446:AH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1379)=\"\", AH1387, INDEX('TAB input'!AI$446:AI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1379)=\"\", AI1387, INDEX('TAB input'!AJ$446:AJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1379)=\"\", AJ1387, INDEX('TAB input'!AK$446:AK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1379)=\"\", AK1387, INDEX('TAB input'!AL$446:AL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1379)=\"\", AL1387, INDEX('TAB input'!AM$446:AM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1379)=\"\", AM1387, INDEX('TAB input'!AN$446:AN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1379)=\"\", AN1387, INDEX('TAB input'!AO$446:AO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1379)=\"\", AO1387, INDEX('TAB input'!AP$446:AP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1379)=\"\", AP1387, INDEX('TAB input'!AQ$446:AQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1379)=\"\", AQ1387, INDEX('TAB input'!AR$446:AR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1379)=\"\", AR1387, INDEX('TAB input'!AS$446:AS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1379)=\"\", AS1387, INDEX('TAB input'!AT$446:AT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1379)=\"\", AT1387, INDEX('TAB input'!AU$446:AU$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1379)=\"\", AU1387, INDEX('TAB input'!AV$446:AV$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1379)=\"\", AV1387, INDEX('TAB input'!AW$446:AW$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1379)=\"\", AW1387, INDEX('TAB input'!AX$446:AX$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1379)=\"\", AX1387, INDEX('TAB input'!AY$446:AY$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1379)=\"\", AY1387, INDEX('TAB input'!AZ$446:AZ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1379)=\"\", AZ1387, INDEX('TAB input'!BA$446:BA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1379)=\"\", BA1387, INDEX('TAB input'!BB$446:BB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1379)=\"\", BB1387, INDEX('TAB input'!BC$446:BC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1379)=\"\", BC1387, INDEX('TAB input'!BD$446:BD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1379)=\"\", BD1387, INDEX('TAB input'!BE$446:BE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1379)=\"\", BE1387, INDEX('TAB input'!BF$446:BF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1379)=\"\", BF1387, INDEX('TAB input'!BG$446:BG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1379)=\"\", BG1387, INDEX('TAB input'!BH$446:BH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1379)=\"\", BH1387, INDEX('TAB input'!BI$446:BI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1379)=\"\", BI1387, INDEX('TAB input'!BJ$446:BJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1379)=\"\", BJ1387, INDEX('TAB input'!BK$446:BK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1379)=\"\", BK1387, INDEX('TAB input'!BL$446:BL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1379)=\"\", BL1387, INDEX('TAB input'!BM$446:BM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1379)=\"\", BM1387, INDEX('TAB input'!BN$446:BN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1379)=\"\", BN1387, INDEX('TAB input'!BO$446:BO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1379)=\"\", BO1387, INDEX('TAB input'!BP$446:BP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1379)=\"\", BP1387, INDEX('TAB input'!BQ$446:BQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1379)=\"\", BQ1387, INDEX('TAB input'!BR$446:BR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1379)=\"\", BR1387, INDEX('TAB input'!BS$446:BS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1379)=\"\", BS1387, INDEX('TAB input'!BT$446:BT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1379)=\"\", BT1387, INDEX('TAB input'!BU$446:BU$495, $E1379))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>H$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>G$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>I$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>H$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>J$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>I$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>K$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>J$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>L$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>K$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>M$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>L$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>N$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>M$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>O$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>N$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>P$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>O$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Q$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>P$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>R$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Q$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>S$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>R$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>T$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>S$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>U$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>T$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>V$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>U$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>W$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>V$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>X$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>W$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Y$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>X$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Z$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Y$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Z$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AP$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AO$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AQ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AP$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AR$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AQ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AS$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AR$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AT$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AS$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AU$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AT$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AV$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AU$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AW$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AV$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AX$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AW$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AY$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AX$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AZ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AY$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AZ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BP$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BO$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BQ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BP$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BR$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BQ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BS$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BR$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BT$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BS$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BU$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BT$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390))))","v":0}]
[null,null,null,null,{"$f":"E1390+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1391)","v":"Depreciation of net capex 2019-20"},null,null,{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>I$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>H$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391))))","v":2.1988098134100138},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>J$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>I$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391))))","v":2.1988098134100138},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>K$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>J$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391))))","v":2.1988098134100138},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>L$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>K$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391))))","v":2.1988098134100138},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>M$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>L$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391))))","v":2.1988098134100138},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>N$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>M$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>O$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>N$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>P$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>O$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Q$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>P$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>R$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Q$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>S$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>R$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>T$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>S$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>U$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>T$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>V$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>U$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>W$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>V$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>X$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>W$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Y$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>X$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Z$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Y$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Z$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AP$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AO$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AQ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AP$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AR$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AQ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AS$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AR$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AT$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AS$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AU$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AT$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AV$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AU$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AW$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AV$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AX$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AW$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AY$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AX$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AZ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AY$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AZ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BP$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BO$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BQ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BP$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BR$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BQ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BS$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BR$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BT$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BS$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BU$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BT$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391))))","v":0}]
[null,null,null,null,{"$f":"E1391+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1392)","v":"Depreciation of net capex 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>J$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>I$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>K$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>J$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>L$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>K$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>M$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>L$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>N$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>M$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>O$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>N$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>P$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>O$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Q$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>P$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>R$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Q$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>S$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>R$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>T$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>S$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>U$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>T$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>V$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>U$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>W$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>V$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>X$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>W$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Y$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>X$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Z$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Y$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Z$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AP$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AO$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AQ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AP$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AR$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AQ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AS$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AR$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AT$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AS$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AU$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AT$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AV$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AU$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AW$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AV$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AX$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AW$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AY$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AX$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AZ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AY$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AZ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BP$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BO$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BQ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BP$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BR$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BQ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BS$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BR$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BT$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BS$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BU$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BT$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392))))","v":0}]
[null,null,null,null,{"$f":"E1392+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1393)","v":"Depreciation of net capex 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>K$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>J$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>L$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>K$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>M$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>L$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>N$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>M$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>O$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>N$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>P$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>O$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Q$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>P$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>R$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Q$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>S$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>R$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>T$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>S$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>U$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>T$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>V$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>U$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>W$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>V$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>X$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>W$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Y$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>X$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Z$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Y$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Z$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))))","v":0}]
[null,null,null,null,{"$f":"E1393+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1394)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>L$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>K$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>M$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>L$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>N$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>M$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>O$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>N$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>P$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>O$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Q$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>P$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>R$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Q$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>S$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>R$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>T$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>S$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>U$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>T$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>V$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>U$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>W$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>V$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>X$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>W$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Y$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>X$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Z$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Y$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Z$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AP$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AO$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AQ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AP$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AR$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AQ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AS$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AR$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AT$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AS$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AU$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AT$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AV$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AU$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AW$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AV$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AX$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AW$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AY$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AX$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AZ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AY$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AZ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BP$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BO$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BQ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BP$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BR$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BQ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BS$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BR$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BT$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BS$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BU$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BT$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394))))","v":0}]
[null,null,null,null,{"$f":"E1394+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1395)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>M$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>L$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>N$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>M$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>O$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>N$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>P$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>O$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Q$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>P$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>R$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Q$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>S$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>R$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>T$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>S$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>U$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>T$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>V$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>U$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>W$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>V$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>X$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>W$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Y$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>X$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Z$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Y$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Z$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AP$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AO$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AQ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AP$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AR$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AQ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AS$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AR$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AT$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AS$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AU$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AT$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AV$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AU$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AW$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AV$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AX$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AW$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AY$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AX$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AZ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AY$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AZ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BP$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BO$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BQ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BP$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BR$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BQ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BS$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BR$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BT$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BS$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BU$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BT$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1391)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>I$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>H$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>J$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>I$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>K$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>J$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>L$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>K$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>M$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>L$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>N$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>M$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>O$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>N$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>P$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>O$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Q$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>P$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>R$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Q$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>S$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>R$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>T$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>S$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>U$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>T$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>V$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>U$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>W$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>V$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>X$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>W$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Y$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>X$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Z$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Y$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Z$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AP$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AO$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AQ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AP$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AR$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AQ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AS$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AR$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AT$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AS$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AU$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AT$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AV$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AU$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AW$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AV$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AX$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AW$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AY$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AX$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AZ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AY$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AZ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BP$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BO$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BQ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BP$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BR$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BQ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BS$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BR$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BT$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BS$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BU$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BT$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1392)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>J$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>I$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>K$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>J$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>L$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>K$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>M$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>L$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>N$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>M$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>O$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>N$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>P$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>O$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Q$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>P$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>R$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Q$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>S$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>R$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>T$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>S$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>U$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>T$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>V$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>U$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>W$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>V$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>X$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>W$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Y$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>X$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Z$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Y$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Z$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AP$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AO$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AQ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AP$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AR$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AQ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AS$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AR$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AT$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AS$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AU$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AT$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AV$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AU$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AW$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AV$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AX$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AW$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AY$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AX$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AZ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AY$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AZ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BP$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BO$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BQ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BP$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BR$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BQ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BS$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BR$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BT$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BS$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BU$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BT$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1393)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>K$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>J$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>L$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>K$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>M$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>L$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>N$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>M$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>O$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>N$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>P$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>O$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Q$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>P$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>R$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Q$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>S$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>R$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>T$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>S$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>U$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>T$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>V$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>U$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>W$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>V$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>X$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>W$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Y$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>X$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Z$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Y$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Z$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AP$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AO$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AQ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AP$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AR$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AQ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AS$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AR$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AT$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AS$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AU$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AT$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AV$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AU$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AW$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AV$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AX$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AW$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AY$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AX$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AZ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AY$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AZ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BP$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BO$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BQ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BP$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BR$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BQ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BS$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BR$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BT$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BS$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BU$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BT$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1394)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>L$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>K$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>M$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>L$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>N$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>M$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>O$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>N$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>P$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>O$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Q$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>P$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>R$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Q$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>S$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>R$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>T$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>S$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>U$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>T$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>V$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>U$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>W$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>V$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>X$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>W$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Y$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>X$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Z$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Y$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Z$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AP$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AO$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AQ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AP$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AR$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AQ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AS$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AR$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AT$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AS$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AU$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AT$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AV$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AU$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AW$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AV$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AX$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AW$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AY$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AX$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AZ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AY$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AZ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BP$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BO$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BQ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BP$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BR$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BQ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BS$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BR$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BT$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BS$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BU$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BT$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1395)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>M$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>L$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>N$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>M$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>O$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>N$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>P$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>O$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Q$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>P$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>R$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Q$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>S$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>R$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>T$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>S$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>U$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>T$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>V$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>U$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>W$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>V$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>X$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>W$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Y$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>X$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Z$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Y$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Z$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AP$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AO$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AQ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AP$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AR$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AQ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AS$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AR$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AT$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AS$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AU$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AT$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AV$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AU$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AW$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AV$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AX$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AW$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AY$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AX$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AZ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AY$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AZ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BP$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BO$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BQ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BP$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BR$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BQ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BS$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BR$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BT$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BS$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BU$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BT$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1378&\" - tax depreciation\"","v":"ERC - tax depreciation"},null,{"$f":"SUM(H1390:H1403)+H1382","v":0},2.1988098134100138,2.1988098134100138,2.1988098134100138,2.1988098134100138,2.1988098134100138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1390:AN1403)+AN1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1390:BT1403)+BT1382","v":0},{"$f":"SUM(BU1390:BU1403)+BU1382","v":0}]

{"sheet":"Tracking output","index":6,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Endeavour Energy - Tracking output - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('RAB input'!$H$11<>\"\", INDEX(RAB_years, SUM('RAB input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2023-24"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2023-24)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":7994.0118671637101},{"$f":"SUM(H8:H57)","v":507.28337579045944},{"$f":"SUM(I8:I57)","v":438.29608439455626},402.33155353977861,360.93073495380963,327.26830232733079,314.15056610949586,308.46054569137311,304.08872973696913,301.88969275905089,296.1122455261131,295.88612386428821,295.55279079756974,294.19692738824165,293.8165384717833,291.56952881383774,268.0097466145948,268.0097466145948,264.49381722867213,156.98213996250504,137.72828793954628,125.38363627694801,116.10878430029683,116.07029486752977,115.95924687818879,115.68023223445054,115.67952424081427,115.67952420191652,115.40651819571485,87.375350832439963,75.219168138615544,75.219168138615544,75.219168138615544,75.219168138615544,61.073972212606826,57.155488030874487,54.15247976249902,51.407466636600404,46.607026784888532,43.077089227085608,39.206537323028705,31.562310941059977,30.678028677777629,29.597458882985965,27.969930001492106,19.153075654352335,15.812672298445682,13.574744504281984,9.7014555769784767,6.5745378727248243,3.6735180300263792,1.4233016517192176,0.26584044362561499,6.7669543327405948E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D25","v":"Asset Class 1"},{"$f":"'RAB input'!$E25","v":"Land & Easments"},{"$f":"IF(AND('RAB input'!$F456=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":"TRUE"},{"$f":"SUM(H8:XFD8)","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D26","v":"Asset Class 2"},{"$f":"'RAB input'!$E26","v":"FY14 ORAB Sub-transmission lines and cables"},{"$f":"IF(AND('RAB input'!$F457=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},{"$f":"SUM(H9:XFD9)","v":438.88566572057294},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.48091806440716},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":9.267304432429933},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 3"},{"$f":"'RAB input'!$E27","v":"FY14 ORAB Distribution lines and cables"},{"$f":"IF(AND('RAB input'!$F458=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},{"$f":"SUM(H10:XFD10)","v":1137.1584748681346},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":40.178653291939654},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":12.156182693824421},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 4"},{"$f":"'RAB input'!$E28","v":"FY14 ORAB Substations"},{"$f":"IF(AND('RAB input'!$F459=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},1764.3696657465639,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":96.950431552060437},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":19.261897809475411},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 5"},{"$f":"'RAB input'!$E29","v":"FY14 ORAB Transformers"},{"$f":"IF(AND('RAB input'!$F460=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},384.85486819988199,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":25.806791857188514},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":23.559782199242914},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 6"},{"$f":"'RAB input'!$E30","v":"FY14 ORAB Low Voltage lines and cables"},{"$f":"IF(AND('RAB input'!$F461=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},590.1515594610795,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":32.979538468424145},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":29.499405497869066},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 7"},{"$f":"'RAB input'!$E31","v":"FY14 ORAB Customer metering and Load control"},{"$f":"IF(AND('RAB input'!$F462=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},5.9630392318446033,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.46522085961552451},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.38038891645831113},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 8"},{"$f":"'RAB input'!$E32","v":"FY14 ORAB Communication"},{"$f":"IF(AND('RAB input'!$F463=\"No\", $G15=0), \"TRUE\", ROUND('RAB tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},-2.9253987656027623E-2,{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=H$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=H$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":-2.9253987656027623E-2},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=I$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=I$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 9"},{"$f":"'RAB input'!$E33","v":"FY14 ORAB Equity raising costs"},{"$f":"IF(AND('RAB input'!$F464=\"No\", $G16=0), \"TRUE\", ROUND('RAB tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},7.6146715919159016,{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=H$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=H$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2817027713613417},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":8.6967651596727927E-3},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 10"},{"$f":"'RAB input'!$E34","v":"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"IF(AND('RAB input'!$F465=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},1.4880827676156287,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":1.4880827676156287},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 11"},{"$f":"'RAB input'!$E35","v":"FY14 ORAB Information & Communication Technology"},{"$f":"IF(AND('RAB input'!$F466=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},-8.858739781648084E-3,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":-8.858739781648084E-3},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 12"},{"$f":"'RAB input'!$E36","v":"FY14 ORAB Furniture, fittings, plant and equipment"},{"$f":"IF(AND('RAB input'!$F467=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},1.1642486641217833E-2,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.1642486641217833E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 13"},{"$f":"'RAB input'!$E37","v":"FY14 ORAB Motor Vehicles"},{"$f":"IF(AND('RAB input'!$F468=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},-2.2288486934589715E-3,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":-2.2288486934589715E-3},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 14"},{"$f":"'RAB input'!$E38","v":"FY14 ORAB Buildings"},{"$f":"IF(AND('RAB input'!$F469=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},195.41792521188373,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":5.632960917494799},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":3.8972540170604302},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 15"},{"$f":"'RAB input'!$E39","v":"FY14 ORAB Other non system assets"},{"$f":"IF(AND('RAB input'!$F470=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},-1.7874233677917569E-4,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":-1.7874233677917569E-4},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 16"},{"$f":"'RAB input'!$E40","v":"FY15-19 Sub-transmission lines and cables"},{"$f":"IF(AND('RAB input'!$F471=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},146.73530406272675,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6507020571185795},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.53383802317278584},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.12219475245881743},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":5.1189002351886358E-2},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 17"},{"$f":"'RAB input'!$E41","v":"FY15-19 Distribution lines and cables"},{"$f":"IF(AND('RAB input'!$F472=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},319.10565536704797,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":7.3387531694310235},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":6.3737701318277287},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":-1.7558791775584748},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":-1.0786218727551584},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 18"},{"$f":"'RAB input'!$E42","v":"FY15-19 Substations"},{"$f":"IF(AND('RAB input'!$F473=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},508.55174463584069,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":15.400711821975877},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":1.2555158959671611},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":-0.92726138533081415},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 19"},{"$f":"'RAB input'!$E43","v":"FY15-19 Transformers"},{"$f":"IF(AND('RAB input'!$F474=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},106.09196087085019,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.8349998455632459},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.62158232276261682},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.43553641802819409},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.13984784421927252},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 20"},{"$f":"'RAB input'!$E44","v":"FY15-19 Low Voltage lines and cables"},{"$f":"IF(AND('RAB input'!$F475=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},304.72485220066233,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":6.6570478120581438},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":3.0095658259743474},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.4988742468995111},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.64926058517204932},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 21"},{"$f":"'RAB input'!$E45","v":"FY15-19 Customer metering and Load control"},{"$f":"IF(AND('RAB input'!$F476=\"No\", $G28=0), \"TRUE\", ROUND('RAB tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},6.7987139579033844,{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=H$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=H$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.36291621515976685},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.1387644134002729},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12745051703611038},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":7.1545911994751457E-6},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 22"},{"$f":"'RAB input'!$E46","v":"FY15-19 Communication"},{"$f":"IF(AND('RAB input'!$F477=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},5.9707173292181182,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":4.1774237569868378},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":4.1774237569868378},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":-0.98515835982112754},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":-1.3989718249344294},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 23"},{"$f":"'RAB input'!$E47","v":"FY15-19 Equity raising costs"},{"$f":"IF(AND('RAB input'!$F478=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},2.3765525417503266,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":6.6925573376512795E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":3.4157473572377667E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 24"},{"$f":"'RAB input'!$E48","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"IF(AND('RAB input'!$F479=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},2.012455254024923,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0.11492812151124637},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":7.9131706143626773E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":-2.0454517809891208E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 25"},{"$f":"'RAB input'!$E49","v":"FY15-19 Information & Communication Technology"},{"$f":"IF(AND('RAB input'!$F480=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},49.17782641584671,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":49.17782641584671},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 26"},{"$f":"'RAB input'!$E50","v":"FY15-19 Furniture, fittings, plant and equipment"},{"$f":"IF(AND('RAB input'!$F481=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},6.1526815119553859,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.96980851343690244},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.96980851343690244},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.96980851343690244},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.96980851343690244},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.96980851343690244},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.96980851343690244},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.41145855543320847},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":-7.7628124099237431E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 27"},{"$f":"'RAB input'!$E51","v":"FY15-19 Motor Vehicles"},{"$f":"IF(AND('RAB input'!$F482=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},2.837784459681155,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":1.1173724074384268},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":1.1173724074384268},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.60303964480430128},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 28"},{"$f":"'RAB input'!$E52","v":"FY15-19 Buildings"},{"$f":"IF(AND('RAB input'!$F483=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},42.352092579244975,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.0044800068236623},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.16953000387944242},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":-2.7988556141416861E-3},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":-2.7988556141417659E-3},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 29"},{"$f":"'RAB input'!$E53","v":"Sub-transmission lines and cables"},{"$f":"IF(AND('RAB input'!$F484=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},172.62546465931555,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.7592121831197867},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":3.4185114251868254},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":2.9489340520311571},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":2.6608229157745735},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":1.5846623755577356},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.36641001661445294},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 30"},{"$f":"'RAB input'!$E54","v":"Distribution lines and cables"},{"$f":"IF(AND('RAB input'!$F485=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},395.67070632641054,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":8.1589616167828414},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":7.5054186225052577},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":5.7842637544175952},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":3.9960915293574906},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":2.2695905550468773},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0.80310749307238016},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 31"},{"$f":"'RAB input'!$E55","v":"Substations"},{"$f":"IF(AND('RAB input'!$F486=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},562.01927615406271,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.682148308327106},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":14.681900771485406},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":12.247881836020147},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":9.9159397622554231},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":7.3214650658789484},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":3.9768979269742313},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 32"},{"$f":"'RAB input'!$E56","v":"Transformers"},{"$f":"IF(AND('RAB input'!$F487=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},59.730302690150026,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.4329652828363506},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":1.048074317002655},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0.57543532443427492},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0.40082128269375616},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0.3024940585816292},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":8.4866393983726751E-2},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 33"},{"$f":"'RAB input'!$E57","v":"Low Voltage lines and cables"},{"$f":"IF(AND('RAB input'!$F488=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},115.9331166543886,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.3301697668926198},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.9241782477868559},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.2070854501560919},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.62019415864683758},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.26584044362561499},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":6.7669543327405948E-2},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 34"},{"$f":"'RAB input'!$E58","v":"Customer metering and Load control"},{"$f":"IF(AND('RAB input'!$F489=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},9.8512756715315444,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41862232789354509},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.41401219931781824},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.37552276655076178},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0.26996374846675442},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":7.0803253401494927E-4},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":3.8897747260337036E-8},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 35"},{"$f":"'RAB input'!$E59","v":"Communication"},{"$f":"IF(AND('RAB input'!$F490=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},75.437794071161747,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":12.330618118693096},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":12.330618118693096},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":12.330618118693096},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":12.330618118693096},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":10.359863528346029},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":7.5985007551470281},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":5.1627181133456181},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":2.4652532519485804},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0.52898594760211604},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 36"},{"$f":"'RAB input'!$E60","v":"Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"IF(AND('RAB input'!$F491=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0.51469131555848302,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.2867663222013765E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":2.1772828292904042E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":1.8178160116823903E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":1.5247899062489327E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":1.5247899062489327E-2},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":9.7589278055148342E-3},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 37"},{"$f":"'RAB input'!$E61","v":"Information & Communication Technology"},{"$f":"IF(AND('RAB input'!$F492=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},84.138081937554617,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":23.037819390219944},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":21.617690333137517},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":19.832098124071852},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":16.201040935670875},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":3.4494331544544292},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 38"},{"$f":"'RAB input'!$E62","v":"Furniture, fittings, plant and equipment"},{"$f":"IF(AND('RAB input'!$F493=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},23.568492167375972,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":2.0958455526223889},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":1.8304861947142261},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":1.604364532889357},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":1.2710314661708875},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 39"},{"$f":"'RAB input'!$E63","v":"Motor Vehicles"},{"$f":"IF(AND('RAB input'!$F494=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},34.715559751445682,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":5.9316839768294587},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":5.9316839768294587},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":5.9316839768294587},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":5.9316839768294578},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":4.901213805848208},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":4.221550029463109},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":1.5256622111455076},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0.34039779767102191},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 40"},{"$f":"'RAB input'!$E64","v":"Short Term Leases"},{"$f":"IF(AND('RAB input'!$F495=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},16.466299673326965,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":4.5812075151677014},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":4.5812075151677014},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":4.5812075151677014},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":2.7226771278238604},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 41"},{"$f":"'RAB input'!$E65","v":"Long Term Leases"},{"$f":"IF(AND('RAB input'!$F496=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},44.847917346847929,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":4.9831019274275494},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":-8.3010890943858311E-15},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 42"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F497=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 43"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F498=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 44"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F499=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 45"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F500=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 46"},{"$f":"'RAB input'!$E70","v":0},{"$f":"IF(AND('RAB input'!$F501=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 47"},{"$f":"'RAB input'!$E71","v":"Buildings (System)"},{"$f":"IF(AND('RAB input'!$F502=\"No\", $G54=0), \"TRUE\", ROUND('RAB tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},45.923805165906892,{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=H$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=H$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281608},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":1.2202356279281579},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0.94339891106716733},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0.77017623609117536},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0.25602180233900967},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":2.572561099573379E-2},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 48"},{"$f":"'RAB input'!$E72","v":"Buildings (Non System)"},{"$f":"IF(AND('RAB input'!$F503=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},35.739687172429726,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577646132},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.73177404577645866},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.65561949242685935},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.57135145388175823},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.65426809558047749},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.19684202482341023},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 49"},{"$f":"'RAB input'!$E73","v":"In-house Software"},{"$f":"IF(AND('RAB input'!$F504=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},276.09727391380511,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":103.13970394860256},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":86.209572961417479},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":57.7075491951476},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":22.813171294841052},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":6.2272765137964381},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D74","v":"Asset Class 50"},{"$f":"'RAB input'!$E74","v":"ERC"},{"$f":"IF(AND('RAB input'!$F505=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},11.968706338023715,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.3171201031103747},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0.23526252293985483},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":6782.2841979585146},{"$f":"SUM(H60:H109)","v":358.74528942011119},{"$f":"SUM(I60:I109)","v":327.6996495154429},297.70058204585359,268.65647817850612,251.72547820285288,241.27620738231997,236.76616829840324,230.20023751048632,225.14593795077943,223.47870033527832,216.19607651560594,214.07062884521832,212.15051801816193,210.03834147542645,208.22296192457361,206.49081180957299,204.7752534216464,197.40661741273954,189.59048017454742,188.13609386732259,186.8025825836207,185.51291349281672,184.21554950520601,168.08898534512628,113.03423784265945,107.08013380208052,105.36300572920929,104.12955428968925,91.004613565406828,65.622810520671607,64.768512549094226,63.952860665929329,61.912004473509427,46.430933102178685,43.506535396156686,42.820075829815707,53.155514871480143,52.207853294571507,51.869170555160608,51.650135089187962,50.959062726387941,10.640067077459118,8.697738726822017,7.0139443495259917,11.036266072858815,10.786489005970937,7.3199458710118321,25.288163323065081,23.414326883698166,23.807735072112155,20.615885457838417,19.136206110421146,4.4775192843113949,7.4903531886128007,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Land & Easments"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"FY14 ORAB Sub-transmission lines and cables"},null,316.01014362596754,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.288428701572853},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.222568683500526},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"FY14 ORAB Distribution lines and cables"},null,736.98731723384503,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.446439447908432},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.487012692408484},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"FY14 ORAB Substations"},null,1378.4268664917674,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":57.888592311746493},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":46.989243321598451},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"FY14 ORAB Transformers"},null,200.99494807845664,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.466075038728908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0716724200651981},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"FY14 ORAB Low Voltage lines and cables"},null,264.28444862007967,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.802625248228278},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0214426626009754},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"FY14 ORAB Customer metering and Load control"},null,4.9020633553979085,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61281367333461323},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61236764205561656},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"FY14 ORAB Communication"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"FY14 ORAB Equity raising costs"},null,5.0146941276284265,{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18551728938410333},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7273142576370617E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,7.7555324081297927,{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45990027034722947},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39712808257412391},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"FY14 ORAB Information & Communication Technology"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"FY14 ORAB Furniture, fittings, plant and equipment"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"FY14 ORAB Motor Vehicles"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":"FY14 ORAB Buildings"},null,130.82482331372313,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6224927596429826},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5074898419345573},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"FY14 ORAB Other non system assets"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"FY15-19 Sub-transmission lines and cables"},null,167.083181728922,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.214666567063956},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.711185613427773},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":"FY15-19 Distribution lines and cables"},null,440.92763894467151,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.727868226216049},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0850416698132221},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":"FY15-19 Substations"},null,487.11621098507936,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.696011337272676},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1478368550808682},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":"FY15-19 Transformers"},null,81.080073585332073,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.472179616936661},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.970325843358907},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":"FY15-19 Low Voltage lines and cables"},null,469.24226768330863,{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.505784875830832},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.0108726500751573},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":"FY15-19 Customer metering and Load control"},null,4.658881772246608,{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25781120248026751},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8280127601792984E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":"FY15-19 Communication"},null,13.238595983778476,{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3937658197578711},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3937658197578711},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3937658197578711},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0572985245048621},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":"FY15-19 Equity raising costs"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,2.5642160919714212,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5166125296895966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.5678318769586426E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":"FY15-19 Information & Communication Technology"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":"FY15-19 Furniture, fittings, plant and equipment"},null,2.9135525808033806,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2875757193947126},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2875757193947126},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33840114201395544},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":"FY15-19 Motor Vehicles"},null,5.4092571067892115,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86143837953939806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86143837953939806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86143837953939806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86143837953939806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86143837953939806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86143837953939806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24062682955282355},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":"FY15-19 Buildings"},null,31.554783846383451,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97924300014253762},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21900784182223276},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":"Sub-transmission lines and cables"},null,193.79808612068805,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.287246186634448},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.9328647232637639},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5936374159000906},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2689162384246178},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9580808757867452},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6605375390158761},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3757178309060114},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1030776602062407},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8420962022429226},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5922749039880015},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3531365316728854},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1242242591284972},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9051007951099894},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.695347547939023},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4945638258678526},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3023660716376453},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183871297688368},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9422755451838025},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7736948918220303},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6123231299652163},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4578519910446137},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3099863887554086},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1684438553531811},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0329540020556158},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9032580025186525},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7791080984003775},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6602671260681183},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5465080635446236},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4376135968278483},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.333375704755893},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2335952616240582},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.138081656794899},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0466524305746141},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9591329256601897},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8753559534914528},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7951614748706695},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7183962942395747},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6449137670298102},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5745735195277215},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5072411807183719},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4427881255965163},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3810912294541819},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3220326326754672},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2654995155892477},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3410949983769651},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.597919843338973},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5875343432034477},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.3901261202778787},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4116587138551964},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":"Distribution lines and cables"},null,521.00725366739573,{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.774455586424665},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.864435787760101},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.992448445552352},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.156904069390038},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.35627959843282},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.589115625120407},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.854013734911081},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.14963395720055},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.474692322774544},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.827958523342746},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.208253668887897},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.614448138741945},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.045459522472186},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.500250646823959},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.977827685123305},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.477238345693372},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.997570135982324},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.537948699238548},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.097536220701206},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6755299004008481},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2711604897862738},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8836908895101523},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.5124148058173663},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1566554630869472},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8157643701807107},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4891201383499144},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1761273485451076},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8762154660645329},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5888378005626009},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3134705095227437},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0496116433781175},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7967802305395804},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5545154006630906},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3223755445583976},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.099937509207658},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8867958264266447},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6825619737625095},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4868636662808576},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2993441779511521},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1196616913934623},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9474886748012445},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7825112849043929},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6244287948842446},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4729530461977456},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3278079233115161},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1887288503883644},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0554623090087749},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.291301750088783},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.463206636949357},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.105098773594381},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.3132900963348},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.881069966369452},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":"Substations"},null,{"$f":"SUM(H90:XFD90)","v":560.39150855424566},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.019575427712287},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.618596656326673},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.287666823510342},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":24.023283482334818},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.822119308218078},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.681013342807177},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.596962675666816},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.567114541883477},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.588758814789301},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.65932087404984},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.776354830347344},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.937537088829981},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.140660234388481},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.383627222669055},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.664445861535604},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.981223568458823},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.332162390035883},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.715554270534088},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.129776557007382},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.573287729157013},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.044623342699161},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.5423921755642045},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.0652725667859926},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6120089384466922},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1814084915243583},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7723380669481408},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3837211636007334},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0145351054206966},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6638083501496617},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.330617932642177},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0140870360100678},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7133826842095647},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4277135499990852},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1563278724991299},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8985114788741733},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6535859049304662},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.717745997479604},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.409570909004922},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.791668715978908},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.164841681455478},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":23.33430488975992},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":"Transformers"},null,{"$f":"SUM(H91:XFD91)","v":51.072243752718713},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5536121876359359},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4259315782541391},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3046349993414319},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1894032493743607},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0799330869056423},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9759364325603603},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8771396109323426},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7832826303857252},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6941184988664391},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6094125739231169},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5289419452269615},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.452494847965613},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3798701055673326},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.310876600288966},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2453327702745176},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.183066131760792},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1239128251727522},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0677171839141146},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0143313247184089},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.96361475848248856},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.91543402055836398},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86966231953044582},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.82617920355392327},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.78487024337622713},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.74562673120741596},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70834539464704516},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.67292812491469289},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63928171866895833},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.60731763273551043},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57695175109873476},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54810416354379821},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52069895536660826},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49466400759827789},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46993080721836406},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44643426685744581},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42411255351457355},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40290692583884474},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38276157954690254},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36362350056955728},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34544232554107945},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32817020926402546},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3146089701762098},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.76141945412796},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36894917466212362},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54064736623817478},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2496090108120139},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":"Low Voltage lines and cables"},null,286.47858708227176,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.994841752448899},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.492618427028169},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.011423162986},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.550375516617455},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.108631908344233},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6853840792158259},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2798576120369063},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8913105144150002},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.5190318611358826},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1623404933826293},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8205837724183027},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.493136385451864},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1793992015024042},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8787981751682841},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5907832962953918},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3148275836227263},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0504261205639835},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7970951313609183},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.554371095918099},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3218099016994875},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0989860311350572},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8854917830506519},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6809365266965255},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4849459870096684},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2971615598021566},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1172396556225221},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9448510710896172},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7796803865486832},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6214253889475314},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4697965188768634},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3245163407629796},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1853190352434915},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0519499127972254},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9241649477384231},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8017303317225757},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6844220459469366},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5720254512629808},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4643348954508264},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3611533369370608},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2622919842674696},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1675699506750288},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0768139231111125},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9898578451343445},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9065426130768746},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8267157849321589},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7502313014315851},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6769492187996096},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6067354526984188},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5394615328936125},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7026362985177741},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3025953615036183},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2551361440516926},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4775192843113949},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4903531886128007},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":"Customer metering and Load control"},null,8.357587967699672,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.66860703741597372},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61511847442269585},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56590899646888015},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5206362767513697},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.47898537461126017},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44066654464235927},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40541322107097055},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37298016338529288},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34314175031446947},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31569041028931188},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29043517746616698},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26720036326887359},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24582433420736369},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2261583874707746},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20806571647311262},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19142045915526362},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17610682242284251},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16201827662901513},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14905681449869393},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13713226933879841},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12616168779169457},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11606875276835898},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1173214085075837},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18753584432787371},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32880714617825524},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.69499890547196908},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1273523504471669E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":"Communication"},null,48.781739457744258,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.7563478915488506},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8050783132390809},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2440626505912631},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9952501204730115},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9962000963784092},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3312125081904007},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.726568719006186},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0113632314558259},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.702591121063568},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2130648057976563},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":"Emergency Spares (Major Plant, Excludes Inventory)"},null,1.0442362753661072,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.221181376830536E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9601223079890094E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7121161925895591E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4765103829600812E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2526848638120771E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0400506206214735E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8380480895903991E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6461456851108798E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4638384008553354E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2906464808125688E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1261141567719405E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9698084489333434E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8213180264866761E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6802521251623423E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5462395189042256E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4189275429590141E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2979811658110638E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1830821075205106E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0739280021444848E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9702316020372604E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5671158347174655E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2927321379125665E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2287276233038958E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1672912421387011E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2217853360063532},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":"Information & Communication Technology"},null,46.411620962597723,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.071802605034669},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.438105129117643},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7964972286629894},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2727582489522149},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8785355228858815},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.95392222794431625},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":"Furniture, fittings, plant and equipment"},null,14.474849228714369,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0451516550826501},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9146906980070195},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1001491635979388},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.513239985421774},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0903488633903899},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.78563919493929624},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56608390704019296},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40788569597097279},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29389766942431794},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24221374727395126},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17062907420388912},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13540930352744535},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20951027083452978},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":"Motor Vehicles"},null,25.495308960929851,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2163023259504477},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5190287478558373},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9370672145632466},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4513479260771591},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2651516040252191},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3298351324155613},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3780337672330587},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8497761946383739},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54876604817094576},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":"Short Term Leases"},null,11.309197822499996,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1994076646697209},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8010538648712298},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2655890979107034},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57182612046057957},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4713210745877614},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":"Long Term Leases"},null,36.54999663236228,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1222214738582839},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3172833685564438},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.913442619988345},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8215664822131572},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9723294861657887},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3118118225733912},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7980758620015267},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.39850344822341},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0877249041737638},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8070371646081753},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":"Buildings (System)"},null,40.210880159806045,{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0659345958781814},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.065934595878173},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.83655511464500454},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68950856879294498},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25444860967610822},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6722415077441912E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":"Buildings (Non System)"},null,33.506493134110784,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739831},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86174375913739498},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.77700344514079034},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68158023935441314},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.77603902540926206},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24909509526000306},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":"In-house Software"},null,150.20630080167311,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":55.612622032674672},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":46.733168557818864},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":31.41803367639341},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.728174406992386},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7143021277937702},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"ERC"},null,2.1988098134100138,{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1988098134100138},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2017-18"},{"$f":"IF(LEN(F112)>4,CONCATENATE(LEFT(F112,4)+1&\"-\"&IF(RIGHT(F112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F112, 2)=\"99\", \"00\", RIGHT(F112,2)+1)),F112+1)","v":"2018-19"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2019-20"},{"$f":"IF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1)","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":0},{"$f":"SUM(H116:H165)","v":234.24732824367922},{"$f":"SUM(I116:I165)","v":267.1379641862278},264.31149478513078,284.27841068467382,329.80535417722473,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Land & Easments"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.393E-2},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1999999999999995E-4},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"FY14 ORAB Sub-transmission lines and cables"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.288428701572853},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.288428701572853},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.288428701572853},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.288428701572853},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.288428701572853},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"FY14 ORAB Distribution lines and cables"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":25.446439447908432},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":25.446439447908432},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":25.446439447908432},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":25.446439447908432},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":25.446439447908432},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"FY14 ORAB Substations"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":57.888592311746493},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":57.888592311746493},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":57.888592311746493},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":57.888592311746493},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":57.888592311746493},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"FY14 ORAB Transformers"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.466075038728908},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.466075038728908},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.466075038728908},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.466075038728908},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.466075038728908},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"FY14 ORAB Low Voltage lines and cables"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.802625248228278},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.802625248228278},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.802625248228278},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.802625248228278},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.802625248228278},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"FY14 ORAB Customer metering and Load control"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.61281367333461323},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.61281367333461323},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.61281367333461323},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.61281367333461323},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.61281367333461323},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"FY14 ORAB Communication"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4910713025094444},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4910713025094444},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4910713025094444},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.74092113070233623},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"FY14 ORAB Equity raising costs"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18551728938410333},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18551728938410333},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18551728938410333},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18551728938410333},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18551728938410333},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45990027034722947},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45990027034722947},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45990027034722947},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45990027034722947},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45990027034722947},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"FY14 ORAB Information & Communication Technology"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":"FY14 ORAB Furniture, fittings, plant and equipment"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-3.5527136788005011E-16},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-3.5527136788005011E-16},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-3.5527136788005011E-16},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-3.5527136788005011E-16},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-3.5527136788005001E-16},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"FY14 ORAB Motor Vehicles"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.246660632451499},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.246660632451499},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.82262501897264073},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"FY14 ORAB Buildings"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6224927596429826},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6224927596429826},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6224927596429826},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6224927596429826},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6224927596429826},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E32","v":"FY14 ORAB Other non system assets"},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"FY15-19 Sub-transmission lines and cables"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.214666567063956},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.214666567063956},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.214666567063956},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.214666567063956},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.214666567063956},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"FY15-19 Distribution lines and cables"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.727868226216049},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.727868226216049},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.727868226216049},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.727868226216049},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.727868226216049},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":"FY15-19 Substations"},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.696011337272676},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.696011337272676},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.696011337272676},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.696011337272676},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.696011337272676},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":"FY15-19 Transformers"},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.472179616936661},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.472179616936661},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.472179616936661},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.472179616936661},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.472179616936661},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":"FY15-19 Low Voltage lines and cables"},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.505784875830832},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.505784875830832},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.505784875830832},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.505784875830832},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.505784875830832},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E38","v":"FY15-19 Customer metering and Load control"},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25781120248026751},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25781120248026751},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25781120248026751},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25781120248026751},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25781120248026751},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":"FY15-19 Communication"},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3937658197578711},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3937658197578711},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3937658197578711},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3937658197578711},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3937658197578711},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":"FY15-19 Equity raising costs"},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.45156906263131091},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E41","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5166125296895966E-2},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5166125296895966E-2},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5166125296895966E-2},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5166125296895966E-2},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5166125296895966E-2},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":"FY15-19 Information & Communication Technology"},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":45.86749163526116},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":45.86749163526116},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":17.633115062711283},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":"FY15-19 Furniture, fittings, plant and equipment"},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.2875757193947126},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.2875757193947126},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.2875757193947126},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.2875757193947126},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.2875757193947126},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":"FY15-19 Motor Vehicles"},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.86143837953939806},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.86143837953939806},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.86143837953939806},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.86143837953939806},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.86143837953939806},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":"FY15-19 Buildings"},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.97924300014253762},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.97924300014253762},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.97924300014253762},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.97924300014253762},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.97924300014253762},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E46","v":"Sub-transmission lines and cables"},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5031760193952979},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.7546985377123052},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.2925086092845661},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.3236752902616686},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":"Distribution lines and cables"},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.94613999999999998},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.4530427108027126},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.4039948728442919},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.182217653981184},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":18.175782874473541},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":"Substations"},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.9387463358719135},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.3299534890488705},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.190154860275442},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":20.083744078156922},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E49","v":"Transformers"},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.060063775746253},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8355867325034474},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8819431786795184},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0266217858791311},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":"Low Voltage lines and cables"},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.0477355149914191},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.9528246039171169},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.019496350333652},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.3604926905747323},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":"Customer metering and Load control"},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.0090917774204885E-3},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.5874273418419069E-2},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25707999206778587},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.72208993779550978},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E52","v":"Communication"},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.9753549379998363},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.152788341812192},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.9508160623195749},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.9359255882142641},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":"Emergency Spares (Major Plant, Excludes Inventory)"},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6610214854020289E-3},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6601189846834698E-2},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5771130354492964E-2},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.4982573836768313E-2},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":"Information & Communication Technology"},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0006008821907733},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.7556163370385915},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.4361772476839079},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":22.994639881422366},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":"Furniture, fittings, plant and equipment"},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.83692290369454392},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3328880152603555},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0328470201288091},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6140611845389365},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":"Motor Vehicles"},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.0259487277287394},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5495536801497072},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.0343436790142437},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.5899521182761012},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":"Short Term Leases"},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":"Long Term Leases"},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":"Buildings (System)"},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.22937948123317536},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.37642602708524486},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.81148598620207824},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.0092121808007386},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":"Buildings (Non System)"},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.11051031399660631},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.18956351978298724},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10499473372813072},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.61264866387739803},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":"In-house Software"},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.8794534748558043},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":24.194588356281255},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":42.884447625682284},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":51.8983199048809},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"ERC"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1988098134100138},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1988098134100138},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1988098134100138},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1988098134100138},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]

{"sheet":"RAB tracking summary","index":7,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Endeavour Energy - RAB tracking summary - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('RAB input'!$11:$11))","v":"2023-24"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2024-25"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2023-24)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":8242.0585582261228},null,null,{"$f":"SUM(G9:G58)","v":7718.6454727443706},{"$f":"SUM(H9:H58)","v":452.05643469187345},{"$f":"SUM(I9:I58)","v":391.59525782907644},367.67108728441599,340.43626765680295,315.83400659664051,306.28286122892627,301.3037951399624,297.50673776852614,295.64580013556525,289.94563743454017,289.7151590968935,289.37540371706865,287.99735096626898,287.62727336321166,285.43926378574213,262.49809443528659,262.49809443528659,259.07169313934287,154.28262088283083,135.51463442561061,123.47128633808229,114.42317174539239,114.38387696041143,114.26415490900565,113.96801152185324,113.96728871417058,113.96728867445894,113.70081244479744,86.336462866377701,74.469456324324582,74.469456324324582,74.469456324324582,74.469456324324582,60.675652710254788,56.851800706444671,53.917244891846117,51.144222613447909,46.358837016584992,42.813139611973249,38.90484907772943,31.288649168130604,30.431135210366072,29.377816440442313,27.781047759603869,19.195547405478919,15.898454780327135,13.626905845507228,9.7216738058398402,6.593559433993641,3.6722885243496308,1.4129837729909864,0.25667420194876789,6.5336281390879783E-2,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'RAB input'!$E25","v":"Land & Easments"},{"$f":"INDEX('RAB input'!511:511, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":248.04669106241124},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1},{"$f":"$D9-$G9","v":248.04669106241124},{"$f":"SUM(H9:XFD9)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$34:$34, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E26","v":"FY14 ORAB Sub-transmission lines and cables"},{"$f":"INDEX('RAB input'!512:512, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":438.88566572057294},1.0254824318818367,{"$f":"$D10-$G10","v":10.905963605944748},427.9797021146282,{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.947134145426627},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.0370192060957475},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$64:$64, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E27","v":"FY14 ORAB Distribution lines and cables"},{"$f":"INDEX('RAB input'!513:513, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1137.1584748681344},1.0243680789040228,27.051182102055009,1110.1072927660794,{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":39.222867365143806},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.867006542053115},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$94:$94, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E28","v":"FY14 ORAB Substations"},{"$f":"INDEX('RAB input'!514:514, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1764.3696657465634},1.0259740297079967,44.667592733348783,1719.7020730132147,{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":94.495989903032523},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.774254758629276},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$124:$124, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E29","v":"FY14 ORAB Transformers"},{"$f":"INDEX('RAB input'!515:515, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":384.85486819988216},1.0269651838290037,10.105193858475332,374.74967434140683,{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":25.129178927925089},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":22.941169350455574},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$154:$154, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E30","v":"FY14 ORAB Low Voltage lines and cables"},{"$f":"INDEX('RAB input'!516:516, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":590.15155946107961},1.0260505035060503,14.983419642901936,575.16813981817768,{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.142217518272162},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.750442007550866},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$184:$184, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E31","v":"FY14 ORAB Customer metering and Load control"},{"$f":"INDEX('RAB input'!517:517, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":5.9630392318446042},1.0278625707574875,0.16164184517829394,5.8013973866663102,{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45260998196741231},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.37007760305736392},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$214:$214, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E32","v":"FY14 ORAB Communication"},{"$f":"INDEX('RAB input'!518:518, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-2.9253987656027623E-2},1,-2.9253987656027623E-2,0,{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$244:$244, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E33","v":"FY14 ORAB Equity raising costs"},{"$f":"INDEX('RAB input'!519:519, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":7.6146715919159007},1.0245041613972661,0.18212824184237775,7.432543350073523,{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27496498499053673},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.4887553290283781E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$274:$274, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E34","v":"FY14 ORAB Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"INDEX('RAB input'!520:520, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.4880827676156287},1.1183589827058473,0.1574878596950593,1.3305949079205694,{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3305949079205694},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$304:$304, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E35","v":"FY14 ORAB Information & Communication Technology"},{"$f":"INDEX('RAB input'!521:521, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-8.858739781648084E-3},1,-8.858739781648084E-3,0,{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$334:$334, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E36","v":"FY14 ORAB Furniture, fittings, plant and equipment"},{"$f":"INDEX('RAB input'!522:522, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.1642486641217833E-2},1,1.1642486641217833E-2,0,{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$364:$364, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E37","v":"FY14 ORAB Motor Vehicles"},{"$f":"INDEX('RAB input'!523:523, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-2.2288486934589715E-3},1,-2.2288486934589715E-3,0,{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$394:$394, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E38","v":"FY14 ORAB Buildings"},{"$f":"INDEX('RAB input'!524:524, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":195.41792521188367},1.0238353447107416,4.5494166949267765,190.86850851695689,{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5018230681284477},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8065242005895974},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$424:$424, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E39","v":"FY14 ORAB Other non system assets"},{"$f":"INDEX('RAB input'!525:525, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-1.7874233677917569E-4},1,-1.7874233677917569E-4,0,{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$454:$454, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E40","v":"FY15-19 Sub-transmission lines and cables"},{"$f":"INDEX('RAB input'!526:526, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":146.73530406272656},1.0226855325082118,3.2549287191471876,143.48037534357937,{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5697210345441799},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.52199626004633959},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11948418998274649},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.0053511783178892E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$484:$484, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E41","v":"FY15-19 Distribution lines and cables"},{"$f":"INDEX('RAB input'!527:527, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":319.10565536704803},1.0291989478035708,9.0532053057102644,310.05245006133777,{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1305486515437746},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1929427205790377},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-1.7060639066001022},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-1.0480207690233865},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$514:$514, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E42","v":"FY15-19 Substations"},{"$f":"INDEX('RAB input'!528:528, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":508.55174463584012},1.0254746494709046,12.633347337351779,495.91839729848834,{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.018130218939982},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2243266048701902},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-0.90422653140107967},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$544:$544, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E43","v":"FY15-19 Transformers"},{"$f":"INDEX('RAB input'!529:529, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":106.09196087085022},1.019860424570596,2.0659997541421262,104.02596111670809,{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7797919962988069},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.60947783420886148},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42705492588515059},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13712449355817913},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$574:$574, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E44","v":"FY15-19 Low Voltage lines and cables"},{"$f":"INDEX('RAB input'!530:530, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":304.72485220066216},1.0178507778712391,5.3441779156043481,299.38067428505781,{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5402983981413021},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9567849152393788},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4725874160398027},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.6378740374202303},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$604:$604, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E45","v":"FY15-19 Customer metering and Load control"},{"$f":"INDEX('RAB input'!531:531, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":6.7987139579033871},1.0162591478373382,0.10877274323243658,6.6899412146709505,{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.35710991230147826},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13654431912920251},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12541143399036839},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.0401247700456665E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$634:$634, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E46","v":"FY15-19 Communication"},{"$f":"INDEX('RAB input'!532:532, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":5.9707173292181182},1.1691221625070531,0.86370839491259144,5.1070089343055267,{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5731285326323938},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5731285326323938},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-0.8426479211621174},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-1.1966002097971431},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$664:$664, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E47","v":"FY15-19 Equity raising costs"},{"$f":"INDEX('RAB input'!533:533, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.3765525417503239},1.0237809504794202,5.520387762698542E-2,2.3213486641233385,{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5370989121425457E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3364044873449024E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E48","v":"FY15-19 Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"INDEX('RAB input'!534:534, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.0124552540249248},1.0338080461635368,6.5812198292142465E-2,1.9466430557327823,{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11116969145069512},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6543906228322217E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-1.9785605157357746E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$724:$724, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E49","v":"FY15-19 Information & Communication Technology"},{"$f":"INDEX('RAB input'!535:535, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":49.17782641584671},1.0342475748594788,1.628450800894548,47.549375614952162,{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":47.549375614952162},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$754:$754, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E50","v":"FY15-19 Furniture, fittings, plant and equipment"},{"$f":"INDEX('RAB input'!536:536, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":6.152681511955385},1.0375802718203702,0.22284487275166587,5.9298366392037192,{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93468287685870666},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93468287685870666},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93468287685870666},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93468287685870666},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93468287685870666},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93468287685870666},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.39655587775520246},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-7.481649970372288E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$784:$784, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E51","v":"FY15-19 Motor Vehicles"},{"$f":"INDEX('RAB input'!537:537, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.837784459681155},1.0305970471376429,8.4250022955614234E-2,2.7535344367255408,{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0841991159801903},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0841991159801903},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.58513620476516026},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$814:$814, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E52","v":"FY15-19 Buildings"},{"$f":"INDEX('RAB input'!538:538, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":42.35209257924496},1.0234864556930536,0.97187465485020397,41.380217924394756,{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98142970162070087},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.16563971407383718},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.7346288742496759E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.734628874249754E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$844:$844, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E53","v":"Sub-transmission lines and cables"},{"$f":"INDEX('RAB input'!539:539, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":172.62546465931567},0.98446554873300296,-2.7239570461801463,175.34942170549581,{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8185309663277236},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4724540940883246},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9954669879777964},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.702809579470836},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6096676796838445},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.37219181218278169},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$874:$874, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E54","v":"Distribution lines and cables"},{"$f":"INDEX('RAB input'!540:540, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":395.67070632640997},0.98640761987745396,-5.4522152256011509,401.12292155201112,{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2713894868294577},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.608840880038712},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.8639690507826785},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0511563869041725},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.300864783798851},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.81417405633195938},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$904:$904, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E55","v":"Substations"},{"$f":"INDEX('RAB input'!541:541, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":562.01927615406316},0.98541280490298677,-8.3196451159863045,570.33892127004947,{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899490076925227},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.899238875763167},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.42918883850504},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.062726720129886},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.4298456742702284},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0357684689978779},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$934:$934, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":"Transformers"},{"$f":"INDEX('RAB input'!542:542, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":59.730302690150111},1.0387627070220722,2.2289096517100688,{"$f":"SUM(H40:XFD40)","v":57.501393038440042},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3794924222341207},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.008964135810456},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.55396224810951722},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38586414393218998},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.29120612102914245},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.1699500193862337E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$964:$964, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":"Low Voltage lines and cables"},{"$f":"INDEX('RAB input'!543:543, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":115.93311665438857},{"$f":"IF($G41=0, 1, (1+$F41/$G41))","v":1.0357115814805442},{"$f":"$D41-$G41","v":3.9974014153421962},111.93571523904637,{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2498249595332847},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8578321244957532},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1654648569542592},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.59880971665902716},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25667420194876789},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5336281390879783E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$994:$994, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":"Customer metering and Load control"},{"$f":"INDEX('RAB input'!544:544, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":9.8512756715315408},0.97950485759647843,-0.20612791879339909,10.05740359032494,{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42738157411568733},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42267498329076864},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38338019830981168},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27561246518898835},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.2284739429708249E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9711643039509601E-8},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1024:$1024, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":"Communication"},{"$f":"INDEX('RAB input'!545:545, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":75.437794071161733},1.1845035255404301,11.750525570425765,63.687268500735968,{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.409946321660163},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.409946321660163},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.409946321660163},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.409946321660163},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.7461652118083286},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4149245581014283},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.3585502297176584},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0812544655144083},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.44658874895350437},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1054:$1054, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E60","v":"Emergency Spares (Major Plant, Excludes Inventory)"},{"$f":"INDEX('RAB input'!546:546, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.51469131555848291},0.4591622145351002,-0.60624437833263078,1.1209356938911137,{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9803016228517794E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7418597619033047E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.958984328714682E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3208087642681489E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3208087642681489E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1253769357732773E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1084:$1084, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E61","v":"Information & Communication Technology"},{"$f":"INDEX('RAB input'!547:547, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":84.138081937554617},1.2408630244787884,16.331982249076958,67.806099688477659,{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.565964925819866},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.421496093187081},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.98250389675534},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.056268593768401},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7798661789469694},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E62","v":"Furniture, fittings, plant and equipment"},{"$f":"INDEX('RAB input'!548:548, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":23.568492167375965},0.98109724381793595,-0.45409307163589219,24.022585239011857,{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1362261140051872},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8657540893611082},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6352757517144569},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2955203718896138},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1144:$1144, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E63","v":"Motor Vehicles"},{"$f":"INDEX('RAB input'!549:549, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":34.715559751445682},1.1305576019031198,4.0089777135138007,30.706582037931881,{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2466888611817577},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2466888611817577},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2466888611817577},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2466888611817568},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.3352181238689376},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.7340424073543703},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3494776458778306},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30108841610371251},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1174:$1174, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E64","v":"Short Term Leases"},{"$f":"INDEX('RAB input'!550:550, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":16.466299673326965},1,0,16.466299673326965,{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5812075151677014},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5812075151677014},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5812075151677014},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7226771278238604},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1204:$1204, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E65","v":"Long Term Leases"},{"$f":"INDEX('RAB input'!551:551, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":44.84791734684795},1,0,44.847917346847929,{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.9831019274275494},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-8.3010890943858311E-15},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1234:$1234, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E66","v":0},{"$f":"INDEX('RAB input'!552:552, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1264:$1264, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E67","v":0},{"$f":"INDEX('RAB input'!553:553, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1294:$1294, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E68","v":0},{"$f":"INDEX('RAB input'!554:554, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1324:$1324, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E69","v":0},{"$f":"INDEX('RAB input'!555:555, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1354:$1354, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E70","v":0},{"$f":"INDEX('RAB input'!556:556, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E71","v":"Buildings (System)"},{"$f":"INDEX('RAB input'!557:557, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":45.923805165906856},1.0268112049056912,1.1991226278693148,44.724682538037541,{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.18837389200504},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1883738920050371},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.91876569573840505},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.75006606123071395},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.2493367827657513},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5053886121253022E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1414:$1414, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":"Buildings (Non System)"},{"$f":"INDEX('RAB input'!558:558, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":35.739687172429711},0.9557345688910861,-1.6553054706610766,37.394992643090788,{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756772},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76566660827756494},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.6859849102115847},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.59781394592086634},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.68457092259371521},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20595888359652084},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1444:$1444, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":"In-house Software"},{"$f":"INDEX('RAB input'!559:559, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":276.09727391380511},1.6221669822927849,105.89452849510178,170.20274541870333,{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":63.581434633088143},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":53.144697125796583},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":35.574358142577438},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.06339269869537},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.838862818545814},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1474:$1474, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E74","v":"ERC"},{"$f":"INDEX('RAB input'!560:560, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":11.968706338023718},1.0243762487138564,0.28480957347955105,11.683896764544167,{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30957385385353392},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.22966417196341282},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1504:$1504, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]